[BCB] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 21.45%
YoY- -17.39%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 310,892 238,813 167,546 244,818 288,354 178,219 119,697 17.23%
PBT 30,705 18,279 25,441 28,409 38,592 26,388 12,759 15.75%
Tax -7,403 -5,047 -7,536 -7,692 -11,679 -6,354 -2,903 16.87%
NP 23,302 13,232 17,905 20,717 26,913 20,034 9,856 15.41%
-
NP to SH 17,280 14,346 14,442 20,411 24,708 18,504 9,641 10.20%
-
Tax Rate 24.11% 27.61% 29.62% 27.08% 30.26% 24.08% 22.75% -
Total Cost 287,590 225,581 149,641 224,101 261,441 158,185 109,841 17.39%
-
Net Worth 475,560 448,403 440,477 420,488 408,462 370,480 345,469 5.46%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 475,560 448,403 440,477 420,488 408,462 370,480 345,469 5.46%
NOSH 412,500 412,500 412,500 412,500 200,226 200,259 200,854 12.73%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.50% 5.54% 10.69% 8.46% 9.33% 11.24% 8.23% -
ROE 3.63% 3.20% 3.28% 4.85% 6.05% 4.99% 2.79% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 77.79 59.65 41.84 61.13 144.01 88.99 59.59 4.54%
EPS 4.32 3.58 3.61 5.10 12.34 9.24 4.80 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.12 1.10 1.05 2.04 1.85 1.72 -5.95%
Adjusted Per Share Value based on latest NOSH - 412,500
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 77.31 59.39 41.66 60.88 71.71 44.32 29.77 17.23%
EPS 4.30 3.57 3.59 5.08 6.14 4.60 2.40 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1826 1.1151 1.0954 1.0456 1.0157 0.9213 0.8591 5.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.285 0.38 0.485 0.52 0.96 0.85 0.40 -
P/RPS 0.37 0.64 1.16 0.85 0.67 0.96 0.67 -9.41%
P/EPS 6.59 10.60 13.45 10.20 7.78 9.20 8.33 -3.82%
EY 15.17 9.43 7.44 9.80 12.85 10.87 12.00 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.44 0.50 0.47 0.46 0.23 0.71%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 24/05/18 25/05/17 25/05/16 27/05/15 23/05/14 31/05/13 -
Price 0.255 0.40 0.47 0.47 0.955 1.05 0.565 -
P/RPS 0.33 0.67 1.12 0.77 0.66 1.18 0.95 -16.15%
P/EPS 5.90 11.16 13.03 9.22 7.74 11.36 11.77 -10.86%
EY 16.96 8.96 7.67 10.84 12.92 8.80 8.50 12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.36 0.43 0.45 0.47 0.57 0.33 -7.25%

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