[BCB] YoY TTM 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- 14.78%
YoY- 54.43%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 378,551 357,391 209,035 140,946 130,614 98,037 74,419 31.12%
PBT 48,686 49,897 33,642 13,860 9,792 6,414 4,846 46.86%
Tax -16,996 -11,520 -7,497 -4,873 -3,661 -2,231 -2,200 40.57%
NP 31,690 38,377 26,145 8,987 6,131 4,183 2,646 51.23%
-
NP to SH 32,178 35,901 24,299 9,201 5,958 4,183 2,646 51.61%
-
Tax Rate 34.91% 23.09% 22.28% 35.16% 37.39% 34.78% 45.40% -
Total Cost 346,861 319,014 182,890 131,959 124,483 93,854 71,773 30.01%
-
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 - 6,003 - - - - - -
Div Payout % - 16.72% - - - - - -
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 8.37% 10.74% 12.51% 6.38% 4.69% 4.27% 3.56% -
ROE 7.73% 8.97% 6.66% 2.69% 1.79% 1.30% 0.83% -
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 94.53 178.55 104.29 70.08 64.84 48.53 36.72 17.06%
EPS 8.04 17.94 12.12 4.58 2.96 2.07 1.31 35.29%
DPS 0.00 3.00 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 94.14 88.87 51.98 35.05 32.48 24.38 18.51 31.12%
EPS 8.00 8.93 6.04 2.29 1.48 1.04 0.66 51.53%
DPS 0.00 1.49 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 1.29 0.50 0.65 0.56 0.62 0.82 0.95 5.22%
P/EPS 15.18 4.96 5.61 8.52 13.52 19.32 26.80 -9.03%
EY 6.59 20.15 17.83 11.73 7.39 5.18 3.73 9.94%
DY 0.00 3.37 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 0.58 0.55 0.71 0.58 0.62 1.11 1.06 -9.55%
P/EPS 6.78 5.49 6.10 8.85 13.52 26.08 29.87 -21.88%
EY 14.74 18.21 16.38 11.30 7.39 3.83 3.35 27.99%
DY 0.00 3.05 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