[BCB] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[BCB] BCB BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 11.91%
YoY- 74.48%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 223,200 223,394 279,362 385,884 301,208 326,424 363,602 -27.79%
PBT 21,407 33,921 49,052 59,840 40,127 37,878 51,744 -44.50%
Tax -10,187 -10,048 -13,616 -16,052 -14,398 -10,256 -15,972 -25.92%
NP 11,220 23,873 35,436 43,788 25,729 27,622 35,772 -53.86%
-
NP to SH 9,875 19,256 25,982 30,464 27,223 27,214 33,612 -55.83%
-
Tax Rate 47.59% 29.62% 27.76% 26.82% 35.88% 27.08% 30.87% -
Total Cost 211,980 199,521 243,926 342,096 275,479 298,801 327,830 -25.24%
-
Net Worth 436,480 440,477 436,458 432,410 428,361 420,488 416,490 3.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 436,480 440,477 436,458 432,410 428,361 420,488 416,490 3.17%
NOSH 412,500 412,500 412,500 412,500 400,338 412,500 400,472 1.99%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.03% 10.69% 12.68% 11.35% 8.54% 8.46% 9.84% -
ROE 2.26% 4.37% 5.95% 7.05% 6.36% 6.47% 8.07% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.74 55.79 69.77 96.38 75.24 81.51 90.79 -27.78%
EPS 2.47 4.81 6.48 7.60 6.80 6.80 8.40 -55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.09 1.08 1.07 1.05 1.04 3.18%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.50 55.55 69.47 95.96 74.90 81.17 90.42 -27.79%
EPS 2.46 4.79 6.46 7.58 6.77 6.77 8.36 -55.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0854 1.0954 1.0854 1.0753 1.0652 1.0456 1.0357 3.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.45 0.485 0.45 0.48 0.455 0.52 1.22 -
P/RPS 0.81 0.87 0.65 0.50 0.60 0.64 1.34 -28.53%
P/EPS 18.25 10.09 6.94 6.31 6.69 7.65 14.54 16.37%
EY 5.48 9.92 14.42 15.85 14.95 13.07 6.88 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.41 0.44 0.43 0.50 1.17 -50.32%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 23/02/17 28/11/16 29/08/16 25/05/16 29/02/16 -
Price 0.45 0.47 0.48 0.445 0.47 0.47 0.545 -
P/RPS 0.81 0.84 0.69 0.46 0.62 0.58 0.60 22.17%
P/EPS 18.25 9.77 7.40 5.85 6.91 6.92 6.49 99.35%
EY 5.48 10.23 13.52 17.10 14.47 14.46 15.40 -49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.44 0.41 0.44 0.45 0.52 -14.66%

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