[BCB] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 63.98%
YoY- 117.58%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 301,208 394,478 278,507 164,679 123,889 118,560 91,144 22.02%
PBT 40,127 47,957 43,594 21,408 12,300 9,749 3,587 49.49%
Tax -14,395 -15,045 -10,038 -4,614 -4,567 -3,721 -1,504 45.66%
NP 25,732 32,912 33,556 16,794 7,733 6,028 2,083 51.98%
-
NP to SH 27,224 32,420 31,732 16,532 7,598 6,028 2,083 53.41%
-
Tax Rate 35.87% 31.37% 23.03% 21.55% 37.13% 38.17% 41.93% -
Total Cost 275,476 361,566 244,951 147,885 116,156 112,532 89,061 20.68%
-
Net Worth 428,495 200,311 382,231 351,581 49,550 410,000 279,133 7.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 6,003 - - - - -
Div Payout % - - 18.92% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 428,495 200,311 382,231 351,581 49,550 410,000 279,133 7.39%
NOSH 412,500 200,311 200,121 200,903 49,550 250,000 176,666 15.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.54% 8.34% 12.05% 10.20% 6.24% 5.08% 2.29% -
ROE 6.35% 16.18% 8.30% 4.70% 15.33% 1.47% 0.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.21 196.93 139.17 81.97 250.03 47.42 51.59 6.47%
EPS 6.80 16.18 15.86 8.23 15.33 2.41 1.18 33.86%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.00 1.91 1.75 1.00 1.64 1.58 -6.28%
Adjusted Per Share Value based on latest NOSH - 200,903
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.90 98.10 69.26 40.95 30.81 29.48 22.67 22.01%
EPS 6.77 8.06 7.89 4.11 1.89 1.50 0.52 53.31%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
NAPS 1.0656 0.4981 0.9505 0.8743 0.1232 1.0196 0.6941 7.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.455 1.02 1.00 0.725 0.41 0.52 0.35 -
P/RPS 0.60 0.52 0.72 0.88 0.16 1.10 0.68 -2.06%
P/EPS 6.69 6.30 6.31 8.81 2.67 21.57 29.68 -21.97%
EY 14.94 15.87 15.86 11.35 37.40 4.64 3.37 28.14%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.02 0.52 0.41 0.41 0.32 0.22 11.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 23/08/10 -
Price 0.47 1.13 1.40 0.62 0.44 0.525 0.36 -
P/RPS 0.62 0.57 1.01 0.76 0.18 1.11 0.70 -2.00%
P/EPS 6.91 6.98 8.83 7.53 2.87 21.77 30.53 -21.91%
EY 14.46 14.32 11.33 13.27 34.85 4.59 3.28 28.02%
DY 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.13 0.73 0.35 0.44 0.32 0.23 11.40%

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