[BCB] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[BCB] BCB BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -14.71%
YoY- -22.7%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 421,654 419,924 312,458 279,362 363,602 395,456 237,688 10.02%
PBT 76,984 51,260 30,726 49,052 51,744 50,286 37,680 12.63%
Tax -13,654 -11,684 -9,102 -13,616 -15,972 -12,068 -9,104 6.98%
NP 63,330 39,576 21,624 35,436 35,772 38,218 28,576 14.17%
-
NP to SH 43,666 26,822 24,296 25,982 33,612 34,098 25,760 9.18%
-
Tax Rate 17.74% 22.79% 29.62% 27.76% 30.87% 24.00% 24.16% -
Total Cost 358,324 380,348 290,834 243,926 327,830 357,238 209,112 9.38%
-
Net Worth 471,552 475,559 444,399 436,458 416,490 400,681 364,566 4.37%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 471,552 475,559 444,399 436,458 416,490 400,681 364,566 4.37%
NOSH 412,500 412,500 412,500 412,500 400,472 200,340 200,311 12.78%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.02% 9.42% 6.92% 12.68% 9.84% 9.66% 12.02% -
ROE 9.26% 5.64% 5.47% 5.95% 8.07% 8.51% 7.07% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 105.51 105.08 78.04 69.77 90.79 197.39 118.66 -1.93%
EPS 10.92 6.72 6.06 6.48 8.40 17.02 12.86 -2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.19 1.11 1.09 1.04 2.00 1.82 -6.96%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.85 104.42 77.70 69.47 90.42 98.34 59.11 10.01%
EPS 10.86 6.67 6.04 6.46 8.36 8.48 6.41 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1726 1.1826 1.1051 1.0854 1.0357 0.9964 0.9066 4.37%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.35 0.22 0.50 0.45 1.22 0.89 0.68 -
P/RPS 0.33 0.21 0.64 0.65 1.34 0.45 0.57 -8.70%
P/EPS 3.20 3.28 8.24 6.94 14.54 5.23 5.29 -8.03%
EY 31.22 30.51 12.14 14.42 6.88 19.12 18.91 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.18 0.45 0.41 1.17 0.45 0.37 -3.43%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 23/02/18 23/02/17 29/02/16 12/02/15 27/02/14 -
Price 0.325 0.295 0.44 0.48 0.545 0.985 0.74 -
P/RPS 0.31 0.28 0.56 0.69 0.60 0.50 0.62 -10.90%
P/EPS 2.97 4.40 7.25 7.40 6.49 5.79 5.75 -10.42%
EY 33.62 22.75 13.79 13.52 15.40 17.28 17.38 11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.40 0.44 0.52 0.49 0.41 -6.15%

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