[BCB] QoQ Cumulative 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- 43.66%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 197,728 123,899 281,945 178,219 118,844 36,253 164,578 12.97%
PBT 25,143 15,038 43,808 26,388 18,840 5,239 20,924 12.98%
Tax -6,034 -4,303 -11,294 -6,354 -4,552 -1,257 -4,823 16.05%
NP 19,109 10,735 32,514 20,034 14,288 3,982 16,101 12.06%
-
NP to SH 17,049 8,602 30,692 18,504 12,880 4,061 15,803 5.17%
-
Tax Rate 24.00% 28.61% 25.78% 24.08% 24.16% 23.99% 23.05% -
Total Cost 178,619 113,164 249,431 158,185 104,556 32,271 148,477 13.07%
-
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 4.26% 2.19% 8.03% 4.99% 3.53% 1.15% 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 98.70 61.94 140.83 88.99 59.33 18.12 81.83 13.27%
EPS 8.51 4.30 15.33 9.24 6.43 2.03 7.89 5.15%
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 47.93 30.04 68.35 43.20 28.81 8.79 39.90 12.96%
EPS 4.13 2.09 7.44 4.49 3.12 0.98 3.83 5.14%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.9713 0.9505 0.927 0.8981 0.8838 0.8584 0.8532 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 0.90 2.24 0.71 0.96 1.15 3.81 0.89 0.74%
P/EPS 10.46 32.33 6.52 9.20 10.58 33.99 9.23 8.67%
EY 9.56 3.09 15.33 10.87 9.46 2.94 10.84 -8.01%
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 1.00 2.02 0.99 1.18 1.25 3.70 0.76 20.01%
P/EPS 11.57 29.07 9.13 11.36 11.51 33.00 7.89 28.98%
EY 8.64 3.44 10.95 8.80 8.69 3.03 12.67 -22.47%
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