[BCB] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[BCB] BCB BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 6.77%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 337,841 330,417 366,153 161,411 137,275 120,801 99,719 22.52%
PBT 44,794 43,212 53,393 22,865 12,362 10,742 5,717 40.88%
Tax -14,418 -14,732 -13,084 -4,943 -4,471 -4,002 -2,056 38.30%
NP 30,376 28,480 40,309 17,922 7,891 6,740 3,661 42.23%
-
NP to SH 30,475 28,183 36,273 17,652 8,016 6,567 3,661 42.31%
-
Tax Rate 32.19% 34.09% 24.51% 21.62% 36.17% 37.26% 35.96% -
Total Cost 307,465 301,937 325,844 143,489 129,384 114,061 96,058 21.37%
-
Net Worth 432,410 404,463 392,091 354,087 340,430 333,035 318,642 5.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 6,003 - - - - -
Div Payout % - - 16.55% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 432,410 404,463 392,091 354,087 340,430 333,035 318,642 5.21%
NOSH 412,500 200,229 200,046 200,049 201,438 201,840 200,404 12.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.99% 8.62% 11.01% 11.10% 5.75% 5.58% 3.67% -
ROE 7.05% 6.97% 9.25% 4.99% 2.35% 1.97% 1.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 84.38 165.02 183.03 80.69 68.15 59.85 49.76 9.19%
EPS 7.61 14.08 18.13 8.82 3.98 3.25 1.83 26.78%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 2.02 1.96 1.77 1.69 1.65 1.59 -6.23%
Adjusted Per Share Value based on latest NOSH - 200,049
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 81.90 80.10 88.76 39.13 33.28 29.29 24.17 22.53%
EPS 7.39 6.83 8.79 4.28 1.94 1.59 0.89 42.25%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
NAPS 1.0483 0.9805 0.9505 0.8584 0.8253 0.8074 0.7725 5.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.48 1.10 1.39 0.69 0.41 0.38 0.35 -
P/RPS 0.57 0.67 0.76 0.86 0.60 0.63 0.70 -3.36%
P/EPS 6.31 7.82 7.67 7.82 10.30 11.68 19.16 -16.88%
EY 15.86 12.80 13.04 12.79 9.71 8.56 5.22 20.32%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.71 0.39 0.24 0.23 0.22 12.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 28/11/13 30/11/12 29/11/11 23/11/10 -
Price 0.445 1.20 1.25 0.67 0.40 0.40 0.39 -
P/RPS 0.53 0.73 0.68 0.83 0.59 0.67 0.78 -6.23%
P/EPS 5.85 8.53 6.89 7.59 10.05 12.29 21.35 -19.39%
EY 17.10 11.73 14.51 13.17 9.95 8.13 4.68 24.08%
DY 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.64 0.38 0.24 0.24 0.25 8.58%

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