[BCB] YoY TTM 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- 9.58%
YoY- 40.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 350,942 388,642 223,201 153,891 127,906 109,605 86,276 26.31%
PBT 37,775 55,797 35,037 14,833 11,800 9,214 4,278 43.71%
Tax -11,056 -15,363 -8,065 -4,881 -4,138 -3,158 -1,652 37.23%
NP 26,719 40,434 26,972 9,952 7,662 6,056 2,626 47.15%
-
NP to SH 28,124 37,936 25,395 10,082 7,182 6,056 2,626 48.41%
-
Tax Rate 29.27% 27.53% 23.02% 32.91% 35.07% 34.27% 38.62% -
Total Cost 324,223 348,208 196,229 143,939 120,244 103,549 83,650 25.30%
-
Net Worth 420,488 399,947 370,263 346,140 364,816 325,085 321,851 4.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 60 - - - - - -
Div Payout % - 0.16% - - - - - -
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 420,488 399,947 370,263 346,140 364,816 325,085 321,851 4.55%
NOSH 412,500 199,973 200,142 201,244 218,453 201,916 203,703 12.46%
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 7.61% 10.40% 12.08% 6.47% 5.99% 5.53% 3.04% -
ROE 6.69% 9.49% 6.86% 2.91% 1.97% 1.86% 0.82% -
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 87.63 194.35 111.52 76.47 58.55 54.28 42.35 12.87%
EPS 7.02 18.97 12.69 5.01 3.29 3.00 1.29 32.59%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 2.00 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 85.08 94.22 54.11 37.31 31.01 26.57 20.92 26.31%
EPS 6.82 9.20 6.16 2.44 1.74 1.47 0.64 48.28%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0194 0.9696 0.8976 0.8391 0.8844 0.7881 0.7802 4.55%
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 0.59 0.49 0.76 0.52 0.65 0.98 0.94 -7.46%
P/EPS 7.40 5.06 6.70 7.98 11.56 17.67 31.03 -21.23%
EY 13.51 19.76 14.93 12.52 8.65 5.66 3.22 26.97%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 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 0.54 0.49 0.94 0.74 0.70 1.07 0.85 -7.27%
P/EPS 6.69 5.03 8.28 11.28 12.47 19.34 27.93 -21.17%
EY 14.94 19.86 12.08 8.87 8.02 5.17 3.58 26.85%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 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