[BCB] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[BCB] BCB BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -4.22%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 395,456 495,596 281,945 237,625 237,688 145,012 164,578 79.11%
PBT 50,286 60,152 43,808 35,184 37,680 20,956 20,924 79.13%
Tax -12,068 -17,212 -11,294 -8,472 -9,104 -5,028 -4,823 84.00%
NP 38,218 42,940 32,514 26,712 28,576 15,928 16,101 77.66%
-
NP to SH 34,098 34,408 30,692 24,672 25,760 16,244 15,803 66.74%
-
Tax Rate 24.00% 28.61% 25.78% 24.08% 24.16% 23.99% 23.05% -
Total Cost 357,238 452,656 249,431 210,913 209,112 129,084 148,477 79.26%
-
Net Worth 400,681 392,091 382,385 370,480 364,566 354,087 351,958 9.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 60 - - - - -
Div Payout % - - 0.20% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 400,681 392,091 382,385 370,480 364,566 354,087 351,958 9.00%
NOSH 200,340 200,046 200,201 200,259 200,311 200,049 201,119 -0.25%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.66% 8.66% 11.53% 11.24% 12.02% 10.98% 9.78% -
ROE 8.51% 8.78% 8.03% 6.66% 7.07% 4.59% 4.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 197.39 247.74 140.83 118.66 118.66 72.49 81.83 79.57%
EPS 17.02 17.20 15.33 12.32 12.86 8.12 7.89 66.71%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.96 1.91 1.85 1.82 1.77 1.75 9.28%
Adjusted Per Share Value based on latest NOSH - 200,142
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 98.34 123.24 70.11 59.09 59.11 36.06 40.93 79.10%
EPS 8.48 8.56 7.63 6.14 6.41 4.04 3.93 66.74%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.9964 0.975 0.9509 0.9213 0.9066 0.8805 0.8752 9.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.89 1.39 1.00 0.85 0.68 0.69 0.725 -
P/RPS 0.45 0.56 0.71 0.72 0.57 0.95 0.89 -36.45%
P/EPS 5.23 8.08 6.52 6.90 5.29 8.50 9.23 -31.45%
EY 19.12 12.37 15.33 14.49 18.91 11.77 10.84 45.83%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 0.52 0.46 0.37 0.39 0.41 6.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 29/08/14 23/05/14 27/02/14 28/11/13 30/08/13 -
Price 0.985 1.25 1.40 1.05 0.74 0.67 0.62 -
P/RPS 0.50 0.50 0.99 0.88 0.62 0.92 0.76 -24.29%
P/EPS 5.79 7.27 9.13 8.52 5.75 8.25 7.89 -18.59%
EY 17.28 13.76 10.95 11.73 17.38 12.12 12.67 22.91%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.73 0.57 0.41 0.38 0.35 25.06%

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