[BCB] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[BCB] BCB BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 92.51%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 419,924 312,458 279,362 363,602 395,456 237,688 148,976 18.84%
PBT 51,260 30,726 49,052 51,744 50,286 37,680 13,212 25.34%
Tax -11,684 -9,102 -13,616 -15,972 -12,068 -9,104 -3,338 23.20%
NP 39,576 21,624 35,436 35,772 38,218 28,576 9,874 26.02%
-
NP to SH 26,822 24,296 25,982 33,612 34,098 25,760 10,226 17.42%
-
Tax Rate 22.79% 29.62% 27.76% 30.87% 24.00% 24.16% 25.26% -
Total Cost 380,348 290,834 243,926 327,830 357,238 209,112 139,102 18.24%
-
Net Worth 475,559 444,399 436,458 416,490 400,681 364,566 342,208 5.63%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 475,559 444,399 436,458 416,490 400,681 364,566 342,208 5.63%
NOSH 412,500 412,500 412,500 400,472 200,340 200,311 201,299 12.69%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.42% 6.92% 12.68% 9.84% 9.66% 12.02% 6.63% -
ROE 5.64% 5.47% 5.95% 8.07% 8.51% 7.07% 2.99% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 105.08 78.04 69.77 90.79 197.39 118.66 74.01 6.01%
EPS 6.72 6.06 6.48 8.40 17.02 12.86 5.08 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.11 1.09 1.04 2.00 1.82 1.70 -5.76%
Adjusted Per Share Value based on latest NOSH - 400,472
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 104.42 77.70 69.47 90.42 98.34 59.11 37.05 18.84%
EPS 6.67 6.04 6.46 8.36 8.48 6.41 2.54 17.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1826 1.1051 1.0854 1.0357 0.9964 0.9066 0.851 5.63%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.22 0.50 0.45 1.22 0.89 0.68 0.39 -
P/RPS 0.21 0.64 0.65 1.34 0.45 0.57 0.53 -14.29%
P/EPS 3.28 8.24 6.94 14.54 5.23 5.29 7.68 -13.21%
EY 30.51 12.14 14.42 6.88 19.12 18.91 13.03 15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.45 0.41 1.17 0.45 0.37 0.23 -4.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 23/02/17 29/02/16 12/02/15 27/02/14 26/02/13 -
Price 0.295 0.44 0.48 0.545 0.985 0.74 0.405 -
P/RPS 0.28 0.56 0.69 0.60 0.50 0.62 0.55 -10.63%
P/EPS 4.40 7.25 7.40 6.49 5.79 5.75 7.97 -9.42%
EY 22.75 13.79 13.52 15.40 17.28 17.38 12.54 10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.40 0.44 0.52 0.49 0.41 0.24 0.68%

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