[BCB] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[BCB] BCB BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 58.58%
YoY- 151.91%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 279,362 363,602 395,456 237,688 148,976 114,862 90,754 20.58%
PBT 49,052 51,744 50,286 37,680 13,212 10,092 10,006 30.30%
Tax -13,616 -15,972 -12,068 -9,104 -3,338 -2,726 -2,846 29.77%
NP 35,436 35,772 38,218 28,576 9,874 7,366 7,160 30.51%
-
NP to SH 25,982 33,612 34,098 25,760 10,226 7,020 7,160 23.93%
-
Tax Rate 27.76% 30.87% 24.00% 24.16% 25.26% 27.01% 28.44% -
Total Cost 243,926 327,830 357,238 209,112 139,102 107,496 83,594 19.52%
-
Net Worth 436,458 416,490 400,681 364,566 342,208 330,942 321,593 5.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 436,458 416,490 400,681 364,566 342,208 330,942 321,593 5.21%
NOSH 412,500 400,472 200,340 200,311 201,299 200,571 202,259 12.60%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.68% 9.84% 9.66% 12.02% 6.63% 6.41% 7.89% -
ROE 5.95% 8.07% 8.51% 7.07% 2.99% 2.12% 2.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.77 90.79 197.39 118.66 74.01 57.27 44.87 7.62%
EPS 6.48 8.40 17.02 12.86 5.08 3.50 3.54 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.04 2.00 1.82 1.70 1.65 1.59 -6.09%
Adjusted Per Share Value based on latest NOSH - 200,431
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 67.72 88.15 95.87 57.62 36.12 27.85 22.00 20.58%
EPS 6.30 8.15 8.27 6.24 2.48 1.70 1.74 23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0581 1.0097 0.9713 0.8838 0.8296 0.8023 0.7796 5.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.45 1.22 0.89 0.68 0.39 0.40 0.40 -
P/RPS 0.65 1.34 0.45 0.57 0.53 0.70 0.89 -5.09%
P/EPS 6.94 14.54 5.23 5.29 7.68 11.43 11.30 -7.79%
EY 14.42 6.88 19.12 18.91 13.03 8.75 8.85 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.17 0.45 0.37 0.23 0.24 0.25 8.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 12/02/15 27/02/14 26/02/13 29/02/12 21/02/11 -
Price 0.48 0.545 0.985 0.74 0.405 0.40 0.54 -
P/RPS 0.69 0.60 0.50 0.62 0.55 0.70 1.20 -8.80%
P/EPS 7.40 6.49 5.79 5.75 7.97 11.43 15.25 -11.34%
EY 13.52 15.40 17.28 17.38 12.54 8.75 6.56 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.49 0.41 0.24 0.24 0.34 4.38%

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