[BCB] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[BCB] BCB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -26.15%
YoY- 120.06%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 121,963 73,829 82,591 34,967 31,296 21,483 23,165 31.87%
PBT 15,579 10,105 13,601 2,824 1,326 2,276 1,579 46.42%
Tax -3,995 -1,731 -3,295 -741 -339 -680 -505 41.13%
NP 11,584 8,374 10,306 2,083 987 1,596 1,074 48.61%
-
NP to SH 12,442 8,447 8,819 2,172 987 1,596 1,074 50.39%
-
Tax Rate 25.64% 17.13% 24.23% 26.24% 25.57% 29.88% 31.98% -
Total Cost 110,379 65,455 72,285 32,884 30,309 19,887 22,091 30.73%
-
Net Worth 416,490 400,331 364,785 341,888 332,357 321,220 318,147 4.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 416,490 400,331 364,785 341,888 332,357 321,220 318,147 4.58%
NOSH 400,472 200,165 200,431 201,111 201,428 202,025 202,641 12.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.50% 11.34% 12.48% 5.96% 3.15% 7.43% 4.64% -
ROE 2.99% 2.11% 2.42% 0.64% 0.30% 0.50% 0.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.45 36.88 41.21 17.39 15.54 10.63 11.43 17.73%
EPS 3.11 4.22 4.40 1.08 0.49 0.79 0.53 34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 2.00 1.82 1.70 1.65 1.59 1.57 -6.63%
Adjusted Per Share Value based on latest NOSH - 201,111
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.33 18.36 20.54 8.70 7.78 5.34 5.76 31.88%
EPS 3.09 2.10 2.19 0.54 0.25 0.40 0.27 50.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0357 0.9955 0.9071 0.8502 0.8265 0.7988 0.7912 4.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.22 0.89 0.68 0.39 0.40 0.40 0.35 -
P/RPS 4.01 2.41 1.65 2.24 2.57 3.76 3.06 4.60%
P/EPS 39.27 21.09 15.45 36.11 81.63 50.63 66.04 -8.29%
EY 2.55 4.74 6.47 2.77 1.23 1.98 1.51 9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.45 0.37 0.23 0.24 0.25 0.22 32.10%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 12/02/15 27/02/14 26/02/13 29/02/12 21/02/11 22/02/10 -
Price 0.545 0.985 0.74 0.405 0.40 0.54 0.39 -
P/RPS 1.79 2.67 1.80 2.33 2.57 5.08 3.41 -10.18%
P/EPS 17.54 23.34 16.82 37.50 81.63 68.35 73.58 -21.24%
EY 5.70 4.28 5.95 2.67 1.23 1.46 1.36 26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.41 0.24 0.24 0.34 0.25 12.97%

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