[BCB] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[BCB] BCB BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 44.92%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 238,813 167,546 244,818 288,354 178,219 119,697 89,695 17.71%
PBT 18,279 25,441 28,409 38,592 26,388 12,759 10,226 10.15%
Tax -5,047 -7,536 -7,692 -11,679 -6,354 -2,903 -2,589 11.76%
NP 13,232 17,905 20,717 26,913 20,034 9,856 7,637 9.58%
-
NP to SH 14,346 14,442 20,411 24,708 18,504 9,641 7,637 11.07%
-
Tax Rate 27.61% 29.62% 27.08% 30.26% 24.08% 22.75% 25.32% -
Total Cost 225,581 149,641 224,101 261,441 158,185 109,841 82,058 18.34%
-
Net Worth 448,403 440,477 420,488 408,462 370,480 345,469 358,252 3.81%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 448,403 440,477 420,488 408,462 370,480 345,469 358,252 3.81%
NOSH 412,500 412,500 412,500 200,226 200,259 200,854 214,522 11.50%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.54% 10.69% 8.46% 9.33% 11.24% 8.23% 8.51% -
ROE 3.20% 3.28% 4.85% 6.05% 4.99% 2.79% 2.13% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.65 41.84 61.13 144.01 88.99 59.59 41.81 6.09%
EPS 3.58 3.61 5.10 12.34 9.24 4.80 3.56 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.05 2.04 1.85 1.72 1.67 -6.43%
Adjusted Per Share Value based on latest NOSH - 199,973
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.39 41.66 60.88 71.71 44.32 29.77 22.30 17.72%
EPS 3.57 3.59 5.08 6.14 4.60 2.40 1.90 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1151 1.0954 1.0456 1.0157 0.9213 0.8591 0.8909 3.81%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.38 0.485 0.52 0.96 0.85 0.40 0.38 -
P/RPS 0.64 1.16 0.85 0.67 0.96 0.67 0.91 -5.69%
P/EPS 10.60 13.45 10.20 7.78 9.20 8.33 10.67 -0.10%
EY 9.43 7.44 9.80 12.85 10.87 12.00 9.37 0.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.50 0.47 0.46 0.23 0.23 6.72%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 25/05/16 27/05/15 23/05/14 31/05/13 31/05/12 -
Price 0.40 0.47 0.47 0.955 1.05 0.565 0.41 -
P/RPS 0.67 1.12 0.77 0.66 1.18 0.95 0.98 -6.13%
P/EPS 11.16 13.03 9.22 7.74 11.36 11.77 11.52 -0.52%
EY 8.96 7.67 10.84 12.92 8.80 8.50 8.68 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.45 0.47 0.57 0.33 0.25 6.26%

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