[BCB] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[BCB] BCB BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -74.3%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 96,471 59,838 123,899 36,253 39,521 26,135 23,894 26.16%
PBT 14,960 10,293 15,038 5,239 3,782 3,720 2,727 32.76%
Tax -4,013 -3,990 -4,303 -1,257 -928 -1,024 -743 32.42%
NP 10,947 6,303 10,735 3,982 2,854 2,696 1,984 32.89%
-
NP to SH 7,616 4,365 8,602 4,061 2,941 2,523 1,984 25.10%
-
Tax Rate 26.82% 38.76% 28.61% 23.99% 24.54% 27.53% 27.25% -
Total Cost 85,524 53,535 113,164 32,271 36,667 23,439 21,910 25.45%
-
Net Worth 432,410 404,463 392,091 354,087 340,430 333,035 318,642 5.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 432,410 404,463 392,091 354,087 340,430 333,035 318,642 5.21%
NOSH 412,500 200,229 200,046 200,049 201,438 201,840 200,404 12.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.35% 10.53% 8.66% 10.98% 7.22% 10.32% 8.30% -
ROE 1.76% 1.08% 2.19% 1.15% 0.86% 0.76% 0.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.09 29.88 61.94 18.12 19.62 12.95 11.92 12.42%
EPS 1.90 2.18 4.30 2.03 1.46 1.25 0.99 11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 2.02 1.96 1.77 1.69 1.65 1.59 -6.23%
Adjusted Per Share Value based on latest NOSH - 200,049
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.39 14.51 30.04 8.79 9.58 6.34 5.79 26.17%
EPS 1.85 1.06 2.09 0.98 0.71 0.61 0.48 25.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0483 0.9805 0.9505 0.8584 0.8253 0.8074 0.7725 5.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.48 1.10 1.39 0.69 0.41 0.38 0.35 -
P/RPS 1.99 3.68 2.24 3.81 2.09 2.93 2.94 -6.29%
P/EPS 25.23 50.46 32.33 33.99 28.08 30.40 35.35 -5.46%
EY 3.96 1.98 3.09 2.94 3.56 3.29 2.83 5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.71 0.39 0.24 0.23 0.22 12.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 28/11/13 30/11/12 29/11/11 23/11/10 -
Price 0.445 1.20 1.25 0.67 0.40 0.40 0.39 -
P/RPS 1.85 4.02 2.02 3.70 2.04 3.09 3.27 -9.04%
P/EPS 23.39 55.05 29.07 33.00 27.40 32.00 39.39 -8.31%
EY 4.27 1.82 3.44 3.03 3.65 3.13 2.54 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.64 0.38 0.24 0.24 0.25 8.58%

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