[BCB] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[BCB] BCB BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 11.91%
YoY- 74.48%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 420,480 382,016 280,040 385,884 239,352 495,596 145,012 19.40%
PBT 97,144 54,900 33,524 59,840 41,172 60,152 20,956 29.11%
Tax -17,560 -13,084 -11,100 -16,052 -15,960 -17,212 -5,028 23.16%
NP 79,584 41,816 22,424 43,788 25,212 42,940 15,928 30.73%
-
NP to SH 54,196 31,176 24,676 30,464 17,460 34,408 16,244 22.22%
-
Tax Rate 18.08% 23.83% 33.11% 26.82% 38.76% 28.61% 23.99% -
Total Cost 340,896 340,200 257,616 342,096 214,140 452,656 129,084 17.55%
-
Net Worth 459,564 468,421 440,396 432,410 404,463 392,091 354,087 4.43%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 459,564 468,421 440,396 432,410 404,463 392,091 354,087 4.43%
NOSH 412,500 412,500 412,500 412,500 200,229 200,046 200,049 12.81%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.93% 10.95% 8.01% 11.35% 10.53% 8.66% 10.98% -
ROE 11.79% 6.66% 5.60% 7.05% 4.32% 8.78% 4.59% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 105.22 95.42 69.95 96.38 119.54 247.74 72.49 6.40%
EPS 13.56 7.80 6.16 7.60 8.72 17.20 8.12 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.10 1.08 2.02 1.96 1.77 -6.93%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 104.56 95.00 69.64 95.96 59.52 123.24 36.06 19.40%
EPS 13.48 7.75 6.14 7.58 4.34 8.56 4.04 22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1428 1.1648 1.0952 1.0753 1.0058 0.975 0.8805 4.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.275 0.385 0.455 0.48 1.10 1.39 0.69 -
P/RPS 0.26 0.40 0.65 0.50 0.92 0.56 0.95 -19.41%
P/EPS 2.03 4.94 7.38 6.31 12.61 8.08 8.50 -21.22%
EY 49.32 20.23 13.55 15.85 7.93 12.37 11.77 26.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.41 0.44 0.54 0.71 0.39 -7.76%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 30/11/18 22/11/17 28/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.27 0.31 0.48 0.445 1.20 1.25 0.67 -
P/RPS 0.26 0.32 0.69 0.46 1.00 0.50 0.92 -18.98%
P/EPS 1.99 3.98 7.79 5.85 13.76 7.27 8.25 -21.09%
EY 50.23 25.12 12.84 17.10 7.27 13.76 12.12 26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.44 0.41 0.59 0.64 0.38 -8.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment