[BCB] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[BCB] BCB BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -4.22%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 223,394 326,424 384,472 237,625 159,596 119,593 107,132 13.01%
PBT 33,921 37,878 51,456 35,184 17,012 13,634 10,900 20.80%
Tax -10,048 -10,256 -15,572 -8,472 -3,870 -3,452 -2,896 23.01%
NP 23,873 27,622 35,884 26,712 13,141 10,182 8,004 19.95%
-
NP to SH 19,256 27,214 32,944 24,672 12,854 10,182 8,004 15.74%
-
Tax Rate 29.62% 27.08% 30.26% 24.08% 22.75% 25.32% 26.57% -
Total Cost 199,521 298,801 348,588 210,913 146,454 109,410 99,128 12.35%
-
Net Worth 440,477 420,488 408,462 370,480 345,469 358,252 324,323 5.22%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 440,477 420,488 408,462 370,480 345,469 358,252 324,323 5.22%
NOSH 412,500 412,500 200,226 200,259 200,854 214,522 201,442 12.67%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.69% 8.46% 9.33% 11.24% 8.23% 8.51% 7.47% -
ROE 4.37% 6.47% 8.07% 6.66% 3.72% 2.84% 2.47% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 55.79 81.51 192.02 118.66 79.46 55.75 53.18 0.80%
EPS 4.81 6.80 16.45 12.32 6.40 4.75 3.97 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 2.04 1.85 1.72 1.67 1.61 -6.14%
Adjusted Per Share Value based on latest NOSH - 200,142
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.16 79.13 93.21 57.61 38.69 28.99 25.97 13.01%
EPS 4.67 6.60 7.99 5.98 3.12 2.47 1.94 15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0678 1.0194 0.9902 0.8981 0.8375 0.8685 0.7862 5.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.485 0.52 0.96 0.85 0.40 0.38 0.53 -
P/RPS 0.87 0.64 0.50 0.72 0.50 0.68 1.00 -2.29%
P/EPS 10.09 7.65 5.83 6.90 6.25 8.01 13.34 -4.54%
EY 9.92 13.07 17.14 14.49 16.00 12.49 7.50 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.47 0.46 0.23 0.23 0.33 4.90%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 27/05/15 23/05/14 31/05/13 31/05/12 20/05/11 -
Price 0.47 0.47 0.955 1.05 0.565 0.41 0.58 -
P/RPS 0.84 0.58 0.50 0.88 0.71 0.74 1.09 -4.24%
P/EPS 9.77 6.92 5.80 8.52 8.83 8.64 14.60 -6.47%
EY 10.23 14.46 17.23 11.73 11.33 11.58 6.85 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.47 0.57 0.33 0.25 0.36 3.00%

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