[BCB] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[BCB] BCB BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 185.04%
YoY- 47.29%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 114,458 86,219 43,210 121,963 73,829 82,591 34,967 21.84%
PBT 11,905 6,982 9,566 15,579 10,105 13,601 2,824 27.08%
Tax -2,571 -1,775 -2,795 -3,995 -1,731 -3,295 -741 23.02%
NP 9,334 5,207 6,771 11,584 8,374 10,306 2,083 28.38%
-
NP to SH 5,617 5,979 5,375 12,442 8,447 8,819 2,172 17.15%
-
Tax Rate 21.60% 25.42% 29.22% 25.64% 17.13% 24.23% 26.24% -
Total Cost 105,124 81,012 36,439 110,379 65,455 72,285 32,884 21.36%
-
Net Worth 475,559 444,399 436,458 416,490 400,331 364,785 341,888 5.65%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 475,559 444,399 436,458 416,490 400,331 364,785 341,888 5.65%
NOSH 412,500 412,500 412,500 400,472 200,165 200,431 201,111 12.71%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.15% 6.04% 15.67% 9.50% 11.34% 12.48% 5.96% -
ROE 1.18% 1.35% 1.23% 2.99% 2.11% 2.42% 0.64% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 28.64 21.54 10.79 30.45 36.88 41.21 17.39 8.66%
EPS 1.41 1.49 1.34 3.11 4.22 4.40 1.08 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.11 1.09 1.04 2.00 1.82 1.70 -5.76%
Adjusted Per Share Value based on latest NOSH - 400,472
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.75 20.90 10.48 29.57 17.90 20.02 8.48 21.83%
EPS 1.36 1.45 1.30 3.02 2.05 2.14 0.53 16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1529 1.0773 1.0581 1.0097 0.9705 0.8843 0.8288 5.65%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.22 0.50 0.45 1.22 0.89 0.68 0.39 -
P/RPS 0.77 2.32 4.17 4.01 2.41 1.65 2.24 -16.29%
P/EPS 15.65 33.48 33.52 39.27 21.09 15.45 36.11 -13.00%
EY 6.39 2.99 2.98 2.55 4.74 6.47 2.77 14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.45 0.41 1.17 0.45 0.37 0.23 -4.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 23/02/17 29/02/16 12/02/15 27/02/14 26/02/13 -
Price 0.295 0.44 0.48 0.545 0.985 0.74 0.405 -
P/RPS 1.03 2.04 4.45 1.79 2.67 1.80 2.33 -12.71%
P/EPS 20.99 29.46 35.76 17.54 23.34 16.82 37.50 -9.21%
EY 4.76 3.39 2.80 5.70 4.28 5.95 2.67 10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.40 0.44 0.52 0.49 0.41 0.24 0.68%

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