[BCB] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 22.94%
YoY- 97.74%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 301,208 398,740 281,945 164,578 123,890 118,560 91,074 22.03%
PBT 40,127 48,118 43,808 20,924 12,300 9,911 3,625 49.23%
Tax -14,398 -13,871 -11,294 -4,823 -4,567 -3,929 -1,504 45.66%
NP 25,729 34,247 32,514 16,101 7,733 5,982 2,121 51.52%
-
NP to SH 27,223 33,921 30,692 15,803 7,992 5,982 2,121 52.95%
-
Tax Rate 35.88% 28.83% 25.78% 23.05% 37.13% 39.64% 41.49% -
Total Cost 275,479 364,493 249,431 148,477 116,157 112,578 88,953 20.71%
-
Net Worth 428,361 200,247 382,385 351,958 439,053 321,546 325,595 4.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 60 - - - - -
Div Payout % - - 0.20% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 428,361 200,247 382,385 351,958 439,053 321,546 325,595 4.67%
NOSH 400,338 200,247 200,201 201,119 262,906 200,966 202,233 12.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.54% 8.59% 11.53% 9.78% 6.24% 5.05% 2.33% -
ROE 6.36% 16.94% 8.03% 4.49% 1.82% 1.86% 0.65% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.24 199.12 140.83 81.83 47.12 58.99 45.03 8.92%
EPS 6.80 8.47 15.33 7.89 3.84 2.98 1.05 36.48%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.00 1.91 1.75 1.67 1.60 1.61 -6.57%
Adjusted Per Share Value based on latest NOSH - 200,903
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.90 99.16 70.11 40.93 30.81 29.48 22.65 22.03%
EPS 6.77 8.44 7.63 3.93 1.99 1.49 0.53 52.83%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.0652 0.498 0.9509 0.8752 1.0918 0.7996 0.8097 4.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.455 1.02 1.00 0.725 0.41 0.52 0.35 -
P/RPS 0.60 0.51 0.71 0.89 0.87 0.88 0.78 -4.27%
P/EPS 6.69 6.02 6.52 9.23 13.49 17.47 33.37 -23.47%
EY 14.95 16.61 15.33 10.84 7.41 5.72 3.00 30.66%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.02 0.52 0.41 0.25 0.33 0.22 11.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 23/08/10 -
Price 0.47 1.13 1.40 0.62 0.44 0.525 0.36 -
P/RPS 0.62 0.57 0.99 0.76 0.93 0.89 0.80 -4.15%
P/EPS 6.91 6.67 9.13 7.89 14.47 17.64 34.33 -23.42%
EY 14.47 14.99 10.95 12.67 6.91 5.67 2.91 30.61%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.13 0.73 0.35 0.26 0.33 0.22 12.23%

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