[BCB] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 88.56%
YoY- 26.24%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 244,818 288,354 178,219 119,697 89,695 80,349 61,888 25.73%
PBT 28,409 38,592 26,388 12,759 10,226 8,175 2,548 49.41%
Tax -7,692 -11,679 -6,354 -2,903 -2,589 -2,172 -518 56.71%
NP 20,717 26,913 20,034 9,856 7,637 6,003 2,030 47.22%
-
NP to SH 20,411 24,708 18,504 9,641 7,637 6,003 2,030 46.86%
-
Tax Rate 27.08% 30.26% 24.08% 22.75% 25.32% 26.57% 20.33% -
Total Cost 224,101 261,441 158,185 109,841 82,058 74,346 59,858 24.58%
-
Net Worth 420,488 408,462 370,480 345,469 358,252 324,323 317,564 4.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 420,488 408,462 370,480 345,469 358,252 324,323 317,564 4.78%
NOSH 412,500 200,226 200,259 200,854 214,522 201,442 200,990 12.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.46% 9.33% 11.24% 8.23% 8.51% 7.47% 3.28% -
ROE 4.85% 6.05% 4.99% 2.79% 2.13% 1.85% 0.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.13 144.01 88.99 59.59 41.81 39.89 30.79 12.09%
EPS 5.10 12.34 9.24 4.80 3.56 2.98 1.01 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 2.04 1.85 1.72 1.67 1.61 1.58 -6.57%
Adjusted Per Share Value based on latest NOSH - 201,244
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.88 71.71 44.32 29.77 22.30 19.98 15.39 25.73%
EPS 5.08 6.14 4.60 2.40 1.90 1.49 0.50 47.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0456 1.0157 0.9213 0.8591 0.8909 0.8065 0.7897 4.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.52 0.96 0.85 0.40 0.38 0.53 0.40 -
P/RPS 0.85 0.67 0.96 0.67 0.91 1.33 1.30 -6.83%
P/EPS 10.20 7.78 9.20 8.33 10.67 17.79 39.60 -20.21%
EY 9.80 12.85 10.87 12.00 9.37 5.62 2.53 25.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.46 0.23 0.23 0.33 0.25 12.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 23/05/14 31/05/13 31/05/12 20/05/11 25/05/10 -
Price 0.47 0.955 1.05 0.565 0.41 0.58 0.36 -
P/RPS 0.77 0.66 1.18 0.95 0.98 1.45 1.17 -6.72%
P/EPS 9.22 7.74 11.36 11.77 11.52 19.46 35.64 -20.15%
EY 10.84 12.92 8.80 8.50 8.68 5.14 2.81 25.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.57 0.33 0.25 0.36 0.23 11.82%

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