[BCB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[BCB] BCB BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -87.13%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 301,208 244,818 181,801 59,838 398,740 288,354 197,728 32.42%
PBT 40,127 28,409 25,872 10,293 48,118 38,592 25,143 36.60%
Tax -14,398 -7,692 -7,986 -3,990 -13,871 -11,679 -6,034 78.66%
NP 25,729 20,717 17,886 6,303 34,247 26,913 19,109 21.95%
-
NP to SH 27,223 20,411 16,806 4,365 33,921 24,708 17,049 36.65%
-
Tax Rate 35.88% 27.08% 30.87% 38.76% 28.83% 30.26% 24.00% -
Total Cost 275,479 224,101 163,915 53,535 364,493 261,441 178,619 33.52%
-
Net Worth 428,361 420,488 416,490 404,463 200,247 408,462 400,681 4.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 428,361 420,488 416,490 404,463 200,247 408,462 400,681 4.55%
NOSH 400,338 412,500 400,472 200,229 200,247 200,226 200,340 58.71%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.54% 8.46% 9.84% 10.53% 8.59% 9.33% 9.66% -
ROE 6.36% 4.85% 4.04% 1.08% 16.94% 6.05% 4.26% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.24 61.13 45.40 29.88 199.12 144.01 98.70 -16.56%
EPS 6.80 5.10 4.20 2.18 8.47 12.34 8.51 -13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.04 2.02 1.00 2.04 2.00 -34.12%
Adjusted Per Share Value based on latest NOSH - 200,229
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.90 60.88 45.21 14.88 99.16 71.71 49.17 32.42%
EPS 6.77 5.08 4.18 1.09 8.44 6.14 4.24 36.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0652 1.0456 1.0357 1.0058 0.498 1.0157 0.9964 4.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.455 0.52 1.22 1.10 1.02 0.96 0.89 -
P/RPS 0.60 0.85 2.69 3.68 0.51 0.67 0.90 -23.70%
P/EPS 6.69 10.20 29.07 50.46 6.02 7.78 10.46 -25.78%
EY 14.95 9.80 3.44 1.98 16.61 12.85 9.56 34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 1.17 0.54 1.02 0.47 0.45 -2.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 29/02/16 26/11/15 28/08/15 27/05/15 12/02/15 -
Price 0.47 0.47 0.545 1.20 1.13 0.955 0.985 -
P/RPS 0.62 0.77 1.20 4.02 0.57 0.66 1.00 -27.31%
P/EPS 6.91 9.22 12.99 55.05 6.67 7.74 11.57 -29.10%
EY 14.47 10.84 7.70 1.82 14.99 12.92 8.64 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.52 0.59 1.13 0.47 0.49 -6.93%

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