[BCB] QoQ Cumulative 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- -74.3%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 281,945 178,219 118,844 36,253 164,578 119,697 74,488 143.46%
PBT 43,808 26,388 18,840 5,239 20,924 12,759 6,606 254.19%
Tax -11,294 -6,354 -4,552 -1,257 -4,823 -2,903 -1,669 259.01%
NP 32,514 20,034 14,288 3,982 16,101 9,856 4,937 252.56%
-
NP to SH 30,692 18,504 12,880 4,061 15,803 9,641 5,113 231.37%
-
Tax Rate 25.78% 24.08% 24.16% 23.99% 23.05% 22.75% 25.26% -
Total Cost 249,431 158,185 104,556 32,271 148,477 109,841 69,551 134.84%
-
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% 4.99% 3.53% 1.15% 4.49% 2.79% 1.49% -
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 88.99 59.33 18.12 81.83 59.59 37.00 144.37%
EPS 15.33 9.24 6.43 2.03 7.89 4.80 2.54 232.58%
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 68.35 43.20 28.81 8.79 39.90 29.02 18.06 143.44%
EPS 7.44 4.49 3.12 0.98 3.83 2.34 1.24 231.27%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.927 0.8981 0.8838 0.8584 0.8532 0.8375 0.8296 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 0.96 1.15 3.81 0.89 0.67 1.05 -23.01%
P/EPS 6.52 9.20 10.58 33.99 9.23 8.33 15.35 -43.58%
EY 15.33 10.87 9.46 2.94 10.84 12.00 6.51 77.27%
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 1.18 1.25 3.70 0.76 0.95 1.09 -6.23%
P/EPS 9.13 11.36 11.51 33.00 7.89 11.77 15.94 -31.10%
EY 10.95 8.80 8.69 3.03 12.67 8.50 6.27 45.16%
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