[BCB] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 25.71%
YoY- 26.24%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 326,424 384,472 237,625 159,596 119,593 107,132 82,517 25.73%
PBT 37,878 51,456 35,184 17,012 13,634 10,900 3,397 49.41%
Tax -10,256 -15,572 -8,472 -3,870 -3,452 -2,896 -690 56.73%
NP 27,622 35,884 26,712 13,141 10,182 8,004 2,706 47.23%
-
NP to SH 27,214 32,944 24,672 12,854 10,182 8,004 2,706 46.86%
-
Tax Rate 27.08% 30.26% 24.08% 22.75% 25.32% 26.57% 20.31% -
Total Cost 298,801 348,588 210,913 146,454 109,410 99,128 79,810 24.58%
-
Net Worth 420,488 408,462 370,480 345,469 358,252 324,323 317,564 4.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 420,488 408,462 370,480 345,469 358,252 324,323 317,564 4.78%
NOSH 412,500 200,226 200,259 200,854 214,522 201,442 200,990 12.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.46% 9.33% 11.24% 8.23% 8.51% 7.47% 3.28% -
ROE 6.47% 8.07% 6.66% 3.72% 2.84% 2.47% 0.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 81.51 192.02 118.66 79.46 55.75 53.18 41.06 12.09%
EPS 6.80 16.45 12.32 6.40 4.75 3.97 1.35 30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 2.04 1.85 1.72 1.67 1.61 1.58 -6.57%
Adjusted Per Share Value based on latest NOSH - 201,244
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 79.13 93.21 57.61 38.69 28.99 25.97 20.00 25.73%
EPS 6.60 7.99 5.98 3.12 2.47 1.94 0.66 46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0194 0.9902 0.8981 0.8375 0.8685 0.7862 0.7699 4.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.52 0.96 0.85 0.40 0.38 0.53 0.40 -
P/RPS 0.64 0.50 0.72 0.50 0.68 1.00 0.97 -6.68%
P/EPS 7.65 5.83 6.90 6.25 8.01 13.34 29.70 -20.21%
EY 13.07 17.14 14.49 16.00 12.49 7.50 3.37 25.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.46 0.23 0.23 0.33 0.25 12.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 23/05/14 31/05/13 31/05/12 20/05/11 25/05/10 -
Price 0.47 0.955 1.05 0.565 0.41 0.58 0.36 -
P/RPS 0.58 0.50 0.88 0.71 0.74 1.09 0.88 -6.70%
P/EPS 6.92 5.80 8.52 8.83 8.64 14.60 26.73 -20.15%
EY 14.46 17.23 11.73 11.33 11.58 6.85 3.74 25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.57 0.33 0.25 0.36 0.23 11.82%

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