[BCB] YoY 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- 117.16%
YoY- 306.03%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 43,210 121,963 73,829 82,591 34,967 31,296 21,483 12.34%
PBT 9,566 15,579 10,105 13,601 2,824 1,326 2,276 27.00%
Tax -2,795 -3,995 -1,731 -3,295 -741 -339 -680 26.53%
NP 6,771 11,584 8,374 10,306 2,083 987 1,596 27.20%
-
NP to SH 5,375 12,442 8,447 8,819 2,172 987 1,596 22.40%
-
Tax Rate 29.22% 25.64% 17.13% 24.23% 26.24% 25.57% 29.88% -
Total Cost 36,439 110,379 65,455 72,285 32,884 30,309 19,887 10.60%
-
Net Worth 436,458 416,490 400,331 364,785 341,888 332,357 321,220 5.23%
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 436,458 416,490 400,331 364,785 341,888 332,357 321,220 5.23%
NOSH 412,500 400,472 200,165 200,431 201,111 201,428 202,025 12.62%
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 15.67% 9.50% 11.34% 12.48% 5.96% 3.15% 7.43% -
ROE 1.23% 2.99% 2.11% 2.42% 0.64% 0.30% 0.50% -
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 10.79 30.45 36.88 41.21 17.39 15.54 10.63 0.24%
EPS 1.34 3.11 4.22 4.40 1.08 0.49 0.79 9.19%
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 10.75 30.33 18.36 20.54 8.70 7.78 5.34 12.35%
EPS 1.34 3.09 2.10 2.19 0.54 0.25 0.40 22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0854 1.0357 0.9955 0.9071 0.8502 0.8265 0.7988 5.23%
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 4.17 4.01 2.41 1.65 2.24 2.57 3.76 1.73%
P/EPS 33.52 39.27 21.09 15.45 36.11 81.63 50.63 -6.63%
EY 2.98 2.55 4.74 6.47 2.77 1.23 1.98 7.04%
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 4.45 1.79 2.67 1.80 2.33 2.57 5.08 -2.18%
P/EPS 35.76 17.54 23.34 16.82 37.50 81.63 68.35 -10.22%
EY 2.80 5.70 4.28 5.95 2.67 1.23 1.46 11.45%
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