[BCB] YoY TTM 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- 14.18%
YoY- -10.37%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 370,743 239,748 259,088 378,551 357,391 209,035 140,946 17.48%
PBT 64,370 12,244 38,781 48,686 49,897 33,642 13,860 29.15%
Tax -7,735 -7,929 -13,218 -16,996 -11,520 -7,497 -4,873 8.00%
NP 56,635 4,315 25,563 31,690 38,377 26,145 8,987 35.88%
-
NP to SH 32,631 9,032 23,408 32,178 35,901 24,299 9,201 23.47%
-
Tax Rate 12.02% 64.76% 34.08% 34.91% 23.09% 22.28% 35.16% -
Total Cost 314,108 235,433 233,525 346,861 319,014 182,890 131,959 15.54%
-
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 - - - - 6,003 - - -
Div Payout % - - - - 16.72% - - -
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 15.28% 1.80% 9.87% 8.37% 10.74% 12.51% 6.38% -
ROE 6.86% 2.03% 5.36% 7.73% 8.97% 6.66% 2.69% -
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 92.77 59.88 64.70 94.53 178.55 104.29 70.08 4.78%
EPS 8.17 2.26 5.85 8.04 17.94 12.12 4.58 10.12%
DPS 0.00 0.00 0.00 0.00 3.00 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 89.88 58.12 62.81 91.77 86.64 50.68 34.17 17.48%
EPS 7.91 2.19 5.67 7.80 8.70 5.89 2.23 23.48%
DPS 0.00 0.00 0.00 0.00 1.46 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 0.24 0.83 0.70 1.29 0.50 0.65 0.56 -13.16%
P/EPS 2.69 22.16 7.70 15.18 4.96 5.61 8.52 -17.47%
EY 37.12 4.51 12.99 6.59 20.15 17.83 11.73 21.15%
DY 0.00 0.00 0.00 0.00 3.37 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 0.32 0.73 0.74 0.58 0.55 0.71 0.58 -9.43%
P/EPS 3.61 19.50 8.21 6.78 5.49 6.10 8.85 -13.87%
EY 27.68 5.13 12.18 14.74 18.21 16.38 11.30 16.09%
DY 0.00 0.00 0.00 0.00 3.05 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