[BCB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 21.45%
YoY- -17.39%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 139,681 96,471 301,208 244,818 181,801 59,838 398,740 -50.14%
PBT 24,526 14,960 40,127 28,409 25,872 10,293 48,118 -36.06%
Tax -6,808 -4,013 -14,398 -7,692 -7,986 -3,990 -13,871 -37.64%
NP 17,718 10,947 25,729 20,717 17,886 6,303 34,247 -35.42%
-
NP to SH 12,991 7,616 27,223 20,411 16,806 4,365 33,921 -47.10%
-
Tax Rate 27.76% 26.82% 35.88% 27.08% 30.87% 38.76% 28.83% -
Total Cost 121,963 85,524 275,479 224,101 163,915 53,535 364,493 -51.64%
-
Net Worth 436,458 432,410 428,361 420,488 416,490 404,463 200,247 67.70%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 436,458 432,410 428,361 420,488 416,490 404,463 200,247 67.70%
NOSH 412,500 412,500 400,338 412,500 400,472 200,229 200,247 61.54%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.68% 11.35% 8.54% 8.46% 9.84% 10.53% 8.59% -
ROE 2.98% 1.76% 6.36% 4.85% 4.04% 1.08% 16.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.88 24.09 75.24 61.13 45.40 29.88 199.12 -68.52%
EPS 3.24 1.90 6.80 5.10 4.20 2.18 8.47 -47.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.05 1.04 2.02 1.00 5.88%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.74 23.99 74.90 60.88 45.21 14.88 99.16 -50.14%
EPS 3.23 1.89 6.77 5.08 4.18 1.09 8.44 -47.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0854 1.0753 1.0652 1.0456 1.0357 1.0058 0.498 67.70%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.45 0.48 0.455 0.52 1.22 1.10 1.02 -
P/RPS 1.29 1.99 0.60 0.85 2.69 3.68 0.51 85.12%
P/EPS 13.87 25.23 6.69 10.20 29.07 50.46 6.02 74.00%
EY 7.21 3.96 14.95 9.80 3.44 1.98 16.61 -42.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.50 1.17 0.54 1.02 -45.38%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 29/08/16 25/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.48 0.445 0.47 0.47 0.545 1.20 1.13 -
P/RPS 1.38 1.85 0.62 0.77 1.20 4.02 0.57 79.82%
P/EPS 14.80 23.39 6.91 9.22 12.99 55.05 6.67 69.71%
EY 6.76 4.27 14.47 10.84 7.70 1.82 14.99 -41.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.44 0.45 0.52 0.59 1.13 -46.52%

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