[BCB] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 108.47%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 63,017 90,626 59,375 45,209 32,264 34,972 23,404 17.93%
PBT 2,537 13,448 7,548 6,153 5,180 3,172 372 37.66%
Tax 295 -5,645 -1,802 -1,234 -1,226 -749 178 8.77%
NP 2,832 7,803 5,746 4,919 3,954 2,423 550 31.37%
-
NP to SH 3,605 7,659 5,624 4,528 3,954 2,423 550 36.76%
-
Tax Rate -11.63% 41.98% 23.87% 20.06% 23.67% 23.61% -47.85% -
Total Cost 60,185 82,823 53,629 40,290 28,310 32,549 22,854 17.49%
-
Net Worth 420,488 399,947 370,263 346,140 364,816 325,085 321,851 4.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 420,488 399,947 370,263 346,140 364,816 325,085 321,851 4.55%
NOSH 412,500 199,973 200,142 201,244 218,453 201,916 203,703 12.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.49% 8.61% 9.68% 10.88% 12.26% 6.93% 2.35% -
ROE 0.86% 1.92% 1.52% 1.31% 1.08% 0.75% 0.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.74 45.32 29.67 22.46 14.77 17.32 11.49 5.38%
EPS 0.90 1.91 2.81 2.25 1.81 1.20 0.27 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 2.00 1.85 1.72 1.67 1.61 1.58 -6.57%
Adjusted Per Share Value based on latest NOSH - 201,244
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.28 21.97 14.39 10.96 7.82 8.48 5.67 17.94%
EPS 0.87 1.86 1.36 1.10 0.96 0.59 0.13 37.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0194 0.9696 0.8976 0.8391 0.8844 0.7881 0.7802 4.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.52 0.96 0.85 0.40 0.38 0.53 0.40 -
P/RPS 3.30 2.12 2.87 1.78 2.57 3.06 3.48 -0.88%
P/EPS 57.76 25.07 30.25 17.78 20.99 44.17 148.15 -14.51%
EY 1.73 3.99 3.31 5.62 4.76 2.26 0.68 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.46 0.23 0.23 0.33 0.25 12.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 23/05/14 31/05/13 31/05/12 20/05/11 25/05/10 -
Price 0.47 0.955 1.05 0.565 0.41 0.58 0.36 -
P/RPS 2.99 2.11 3.54 2.52 2.78 3.35 3.13 -0.75%
P/EPS 52.21 24.93 37.37 25.11 22.65 48.33 133.33 -14.45%
EY 1.92 4.01 2.68 3.98 4.41 2.07 0.75 16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.57 0.33 0.25 0.36 0.23 11.82%

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