[BCB] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -19.03%
YoY- -17.39%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 414,522 318,417 223,394 326,424 384,472 237,625 159,596 17.23%
PBT 40,940 24,372 33,921 37,878 51,456 35,184 17,012 15.75%
Tax -9,870 -6,729 -10,048 -10,256 -15,572 -8,472 -3,870 16.87%
NP 31,069 17,642 23,873 27,622 35,884 26,712 13,141 15.41%
-
NP to SH 23,040 19,128 19,256 27,214 32,944 24,672 12,854 10.21%
-
Tax Rate 24.11% 27.61% 29.62% 27.08% 30.26% 24.08% 22.75% -
Total Cost 383,453 300,774 199,521 298,801 348,588 210,913 146,454 17.39%
-
Net Worth 475,560 448,403 440,477 420,488 408,462 370,480 345,469 5.46%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 475,560 448,403 440,477 420,488 408,462 370,480 345,469 5.46%
NOSH 412,500 412,500 412,500 412,500 200,226 200,259 200,854 12.73%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.50% 5.54% 10.69% 8.46% 9.33% 11.24% 8.23% -
ROE 4.84% 4.27% 4.37% 6.47% 8.07% 6.66% 3.72% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 103.73 79.53 55.79 81.51 192.02 118.66 79.46 4.54%
EPS 5.76 4.77 4.81 6.80 16.45 12.32 6.40 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.12 1.10 1.05 2.04 1.85 1.72 -5.95%
Adjusted Per Share Value based on latest NOSH - 412,500
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 100.49 77.19 54.16 79.13 93.21 57.61 38.69 17.23%
EPS 5.59 4.64 4.67 6.60 7.99 5.98 3.12 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1529 1.087 1.0678 1.0194 0.9902 0.8981 0.8375 5.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.285 0.38 0.485 0.52 0.96 0.85 0.40 -
P/RPS 0.27 0.48 0.87 0.64 0.50 0.72 0.50 -9.75%
P/EPS 4.94 7.95 10.09 7.65 5.83 6.90 6.25 -3.84%
EY 20.23 12.57 9.92 13.07 17.14 14.49 16.00 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.44 0.50 0.47 0.46 0.23 0.71%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 24/05/18 25/05/17 25/05/16 27/05/15 23/05/14 31/05/13 -
Price 0.255 0.40 0.47 0.47 0.955 1.05 0.565 -
P/RPS 0.25 0.50 0.84 0.58 0.50 0.88 0.71 -15.96%
P/EPS 4.42 8.37 9.77 6.92 5.80 8.52 8.83 -10.88%
EY 22.61 11.94 10.23 14.46 17.23 11.73 11.33 12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.36 0.43 0.45 0.47 0.57 0.33 -7.25%

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