[BCB] YoY Cumulative 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- 43.66%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 167,546 244,818 288,354 178,219 119,697 89,695 80,349 13.01%
PBT 25,441 28,409 38,592 26,388 12,759 10,226 8,175 20.80%
Tax -7,536 -7,692 -11,679 -6,354 -2,903 -2,589 -2,172 23.01%
NP 17,905 20,717 26,913 20,034 9,856 7,637 6,003 19.95%
-
NP to SH 14,442 20,411 24,708 18,504 9,641 7,637 6,003 15.74%
-
Tax Rate 29.62% 27.08% 30.26% 24.08% 22.75% 25.32% 26.57% -
Total Cost 149,641 224,101 261,441 158,185 109,841 82,058 74,346 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 3.28% 4.85% 6.05% 4.99% 2.79% 2.13% 1.85% -
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 41.84 61.13 144.01 88.99 59.59 41.81 39.89 0.79%
EPS 3.61 5.10 12.34 9.24 4.80 3.56 2.98 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 41.66 60.88 71.71 44.32 29.77 22.30 19.98 13.01%
EPS 3.59 5.08 6.14 4.60 2.40 1.90 1.49 15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0954 1.0456 1.0157 0.9213 0.8591 0.8909 0.8065 5.23%
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 1.16 0.85 0.67 0.96 0.67 0.91 1.33 -2.25%
P/EPS 13.45 10.20 7.78 9.20 8.33 10.67 17.79 -4.54%
EY 7.44 9.80 12.85 10.87 12.00 9.37 5.62 4.78%
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 1.12 0.77 0.66 1.18 0.95 0.98 1.45 -4.20%
P/EPS 13.03 9.22 7.74 11.36 11.77 11.52 19.46 -6.46%
EY 7.67 10.84 12.92 8.80 8.50 8.68 5.14 6.89%
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