[BCB] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[BCB] BCB BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 24.95%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 223,200 301,208 394,478 278,507 164,679 123,889 118,560 11.10%
PBT 21,407 40,127 47,957 43,594 21,408 12,300 9,749 13.99%
Tax -10,187 -14,395 -15,045 -10,038 -4,614 -4,567 -3,721 18.25%
NP 11,220 25,732 32,912 33,556 16,794 7,733 6,028 10.89%
-
NP to SH 9,875 27,224 32,420 31,732 16,532 7,598 6,028 8.56%
-
Tax Rate 47.59% 35.87% 31.37% 23.03% 21.55% 37.13% 38.17% -
Total Cost 211,980 275,476 361,566 244,951 147,885 116,156 112,532 11.12%
-
Net Worth 436,480 428,495 200,311 382,231 351,581 49,550 410,000 1.04%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 6,003 - - - -
Div Payout % - - - 18.92% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 436,480 428,495 200,311 382,231 351,581 49,550 410,000 1.04%
NOSH 412,500 412,500 200,311 200,121 200,903 49,550 250,000 8.69%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.03% 8.54% 8.34% 12.05% 10.20% 6.24% 5.08% -
ROE 2.26% 6.35% 16.18% 8.30% 4.70% 15.33% 1.47% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.74 75.21 196.93 139.17 81.97 250.03 47.42 2.72%
EPS 2.47 6.80 16.18 15.86 8.23 15.33 2.41 0.41%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.00 1.91 1.75 1.00 1.64 -6.57%
Adjusted Per Share Value based on latest NOSH - 200,121
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.50 74.90 98.10 69.26 40.95 30.81 29.48 11.10%
EPS 2.46 6.77 8.06 7.89 4.11 1.89 1.50 8.58%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 1.0854 1.0656 0.4981 0.9505 0.8743 0.1232 1.0196 1.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.45 0.455 1.02 1.00 0.725 0.41 0.52 -
P/RPS 0.81 0.60 0.52 0.72 0.88 0.16 1.10 -4.96%
P/EPS 18.25 6.69 6.30 6.31 8.81 2.67 21.57 -2.74%
EY 5.48 14.94 15.87 15.86 11.35 37.40 4.64 2.80%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 1.02 0.52 0.41 0.41 0.32 4.21%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.45 0.47 1.13 1.40 0.62 0.44 0.525 -
P/RPS 0.81 0.62 0.57 1.01 0.76 0.18 1.11 -5.11%
P/EPS 18.25 6.91 6.98 8.83 7.53 2.87 21.77 -2.89%
EY 5.48 14.46 14.32 11.33 13.27 34.85 4.59 2.99%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 1.13 0.73 0.35 0.44 0.32 4.21%

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