[BCB] QoQ Annualized Quarter 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- 2.79%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 281,945 237,625 237,688 145,012 164,578 159,596 148,976 53.18%
PBT 43,808 35,184 37,680 20,956 20,924 17,012 13,212 122.84%
Tax -11,294 -8,472 -9,104 -5,028 -4,823 -3,870 -3,338 125.87%
NP 32,514 26,712 28,576 15,928 16,101 13,141 9,874 121.81%
-
NP to SH 30,692 24,672 25,760 16,244 15,803 12,854 10,226 108.49%
-
Tax Rate 25.78% 24.08% 24.16% 23.99% 23.05% 22.75% 25.26% -
Total Cost 249,431 210,913 209,112 129,084 148,477 146,454 139,102 47.75%
-
Net Worth 382,385 370,480 364,566 354,087 351,958 345,469 342,208 7.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 60 - - - - - - -
Div Payout % 0.20% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 382,385 370,480 364,566 354,087 351,958 345,469 342,208 7.70%
NOSH 200,201 200,259 200,311 200,049 201,119 200,854 201,299 -0.36%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.53% 11.24% 12.02% 10.98% 9.78% 8.23% 6.63% -
ROE 8.03% 6.66% 7.07% 4.59% 4.49% 3.72% 2.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 140.83 118.66 118.66 72.49 81.83 79.46 74.01 53.73%
EPS 15.33 12.32 12.86 8.12 7.89 6.40 5.08 109.24%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.85 1.82 1.77 1.75 1.72 1.70 8.09%
Adjusted Per Share Value based on latest NOSH - 200,049
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.11 59.09 59.11 36.06 40.93 39.69 37.05 53.16%
EPS 7.63 6.14 6.41 4.04 3.93 3.20 2.54 108.61%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9509 0.9213 0.9066 0.8805 0.8752 0.8591 0.851 7.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.00 0.85 0.68 0.69 0.725 0.40 0.39 -
P/RPS 0.71 0.72 0.57 0.95 0.89 0.50 0.53 21.58%
P/EPS 6.52 6.90 5.29 8.50 9.23 6.25 7.68 -10.36%
EY 15.33 14.49 18.91 11.77 10.84 16.00 13.03 11.47%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.37 0.39 0.41 0.23 0.23 72.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 27/02/14 28/11/13 30/08/13 31/05/13 26/02/13 -
Price 1.40 1.05 0.74 0.67 0.62 0.565 0.405 -
P/RPS 0.99 0.88 0.62 0.92 0.76 0.71 0.55 48.13%
P/EPS 9.13 8.52 5.75 8.25 7.89 8.83 7.97 9.50%
EY 10.95 11.73 17.38 12.12 12.67 11.33 12.54 -8.66%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.41 0.38 0.35 0.33 0.24 110.35%

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