[BCB] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 12.11%
YoY- 111.82%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 398,740 384,472 395,456 495,596 281,945 237,625 237,688 41.31%
PBT 48,118 51,456 50,286 60,152 43,808 35,184 37,680 17.75%
Tax -13,871 -15,572 -12,068 -17,212 -11,294 -8,472 -9,104 32.51%
NP 34,247 35,884 38,218 42,940 32,514 26,712 28,576 12.86%
-
NP to SH 33,921 32,944 34,098 34,408 30,692 24,672 25,760 20.19%
-
Tax Rate 28.83% 30.26% 24.00% 28.61% 25.78% 24.08% 24.16% -
Total Cost 364,493 348,588 357,238 452,656 249,431 210,913 209,112 44.98%
-
Net Worth 200,247 408,462 400,681 392,091 382,385 370,480 364,566 -33.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 60 - - -
Div Payout % - - - - 0.20% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 200,247 408,462 400,681 392,091 382,385 370,480 364,566 -33.00%
NOSH 200,247 200,226 200,340 200,046 200,201 200,259 200,311 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.59% 9.33% 9.66% 8.66% 11.53% 11.24% 12.02% -
ROE 16.94% 8.07% 8.51% 8.78% 8.03% 6.66% 7.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 199.12 192.02 197.39 247.74 140.83 118.66 118.66 41.34%
EPS 8.47 16.45 17.02 17.20 15.33 12.32 12.86 -24.35%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.00 2.04 2.00 1.96 1.91 1.85 1.82 -32.98%
Adjusted Per Share Value based on latest NOSH - 200,046
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 96.66 93.21 95.87 120.14 68.35 57.61 57.62 41.31%
EPS 8.22 7.99 8.27 8.34 7.44 5.98 6.24 20.22%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4854 0.9902 0.9713 0.9505 0.927 0.8981 0.8838 -33.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.02 0.96 0.89 1.39 1.00 0.85 0.68 -
P/RPS 0.51 0.50 0.45 0.56 0.71 0.72 0.57 -7.16%
P/EPS 6.02 5.83 5.23 8.08 6.52 6.90 5.29 9.02%
EY 16.61 17.14 19.12 12.37 15.33 14.49 18.91 -8.30%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.02 0.47 0.45 0.71 0.52 0.46 0.37 96.97%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 12/02/15 27/11/14 29/08/14 23/05/14 27/02/14 -
Price 1.13 0.955 0.985 1.25 1.40 1.05 0.74 -
P/RPS 0.57 0.50 0.50 0.50 0.99 0.88 0.62 -5.46%
P/EPS 6.67 5.80 5.79 7.27 9.13 8.52 5.75 10.43%
EY 14.99 17.23 17.28 13.76 10.95 11.73 17.38 -9.41%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.13 0.47 0.49 0.64 0.73 0.57 0.41 96.94%

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