[BCB] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[BCB] BCB BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 4.51%
YoY- 151.88%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 223,936 350,942 388,642 223,201 153,891 127,906 109,605 12.63%
PBT 37,159 37,775 55,797 35,037 14,833 11,800 9,214 26.13%
Tax -14,241 -11,056 -15,363 -8,065 -4,881 -4,138 -3,158 28.50%
NP 22,918 26,719 40,434 26,972 9,952 7,662 6,056 24.80%
-
NP to SH 21,254 28,124 37,936 25,395 10,082 7,182 6,056 23.25%
-
Tax Rate 38.32% 29.27% 27.53% 23.02% 32.91% 35.07% 34.27% -
Total Cost 201,018 324,223 348,208 196,229 143,939 120,244 103,549 11.67%
-
Net Worth 440,477 420,488 399,947 370,263 346,140 364,816 325,085 5.18%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 60 - - - - -
Div Payout % - - 0.16% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 440,477 420,488 399,947 370,263 346,140 364,816 325,085 5.18%
NOSH 412,500 412,500 199,973 200,142 201,244 218,453 201,916 12.63%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.23% 7.61% 10.40% 12.08% 6.47% 5.99% 5.53% -
ROE 4.83% 6.69% 9.49% 6.86% 2.91% 1.97% 1.86% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 55.92 87.63 194.35 111.52 76.47 58.55 54.28 0.49%
EPS 5.31 7.02 18.97 12.69 5.01 3.29 3.00 9.97%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 2.00 1.85 1.72 1.67 1.61 -6.14%
Adjusted Per Share Value based on latest NOSH - 200,142
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.29 85.08 94.22 54.11 37.31 31.01 26.57 12.63%
EPS 5.15 6.82 9.20 6.16 2.44 1.74 1.47 23.21%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.0678 1.0194 0.9696 0.8976 0.8391 0.8844 0.7881 5.18%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.485 0.52 0.96 0.85 0.40 0.38 0.53 -
P/RPS 0.87 0.59 0.49 0.76 0.52 0.65 0.98 -1.96%
P/EPS 9.14 7.40 5.06 6.70 7.98 11.56 17.67 -10.39%
EY 10.94 13.51 19.76 14.93 12.52 8.65 5.66 11.59%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.48 0.46 0.23 0.23 0.33 4.90%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 27/05/15 23/05/14 31/05/13 31/05/12 20/05/11 -
Price 0.47 0.47 0.955 1.05 0.565 0.41 0.58 -
P/RPS 0.84 0.54 0.49 0.94 0.74 0.70 1.07 -3.94%
P/EPS 8.85 6.69 5.03 8.28 11.28 12.47 19.34 -12.20%
EY 11.29 14.94 19.86 12.08 8.87 8.02 5.17 13.88%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.57 0.33 0.25 0.36 3.00%

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