[BCB] YoY Cumulative 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- 217.16%
YoY- 151.91%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 139,681 181,801 197,728 118,844 74,488 57,431 45,377 20.58%
PBT 24,526 25,872 25,143 18,840 6,606 5,046 5,003 30.30%
Tax -6,808 -7,986 -6,034 -4,552 -1,669 -1,363 -1,423 29.77%
NP 17,718 17,886 19,109 14,288 4,937 3,683 3,580 30.51%
-
NP to SH 12,991 16,806 17,049 12,880 5,113 3,510 3,580 23.93%
-
Tax Rate 27.76% 30.87% 24.00% 24.16% 25.26% 27.01% 28.44% -
Total Cost 121,963 163,915 178,619 104,556 69,551 53,748 41,797 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 2.98% 4.04% 4.26% 3.53% 1.49% 1.06% 1.11% -
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 34.88 45.40 98.70 59.33 37.00 28.63 22.43 7.62%
EPS 3.24 4.20 8.51 6.43 2.54 1.75 1.77 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 33.86 44.07 47.93 28.81 18.06 13.92 11.00 20.58%
EPS 3.15 4.07 4.13 3.12 1.24 0.85 0.87 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 1.29 2.69 0.90 1.15 1.05 1.40 1.78 -5.22%
P/EPS 13.87 29.07 10.46 10.58 15.35 22.86 22.60 -7.80%
EY 7.21 3.44 9.56 9.46 6.51 4.38 4.42 8.48%
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 1.38 1.20 1.00 1.25 1.09 1.40 2.41 -8.86%
P/EPS 14.80 12.99 11.57 11.51 15.94 22.86 30.51 -11.34%
EY 6.76 7.70 8.64 8.69 6.27 4.38 3.28 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