[BCB] QoQ 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- -41.07%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
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 100,288 59,375 82,591 36,253 44,982 45,209 34,967 102.25%
PBT 17,206 7,548 13,601 5,239 8,649 6,153 2,824 234.69%
Tax -3,684 -1,802 -3,295 -1,257 -1,711 -1,234 -741 192.15%
NP 13,522 5,746 10,306 3,982 6,938 4,919 2,083 249.18%
-
NP to SH 13,228 5,624 8,819 4,061 6,891 4,528 2,172 234.60%
-
Tax Rate 21.41% 23.87% 24.23% 23.99% 19.78% 20.06% 26.24% -
Total Cost 86,766 53,629 72,285 32,271 38,044 40,290 32,884 91.28%
-
Net Worth 382,231 370,263 364,785 354,087 351,581 346,140 341,888 7.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,003 - - - - - - -
Div Payout % 45.39% - - - - - - -
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 382,231 370,263 364,785 354,087 351,581 346,140 341,888 7.74%
NOSH 200,121 200,142 200,431 200,049 200,903 201,244 201,111 -0.32%
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 13.48% 9.68% 12.48% 10.98% 15.42% 10.88% 5.96% -
ROE 3.46% 1.52% 2.42% 1.15% 1.96% 1.31% 0.64% -
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 50.11 29.67 41.21 18.12 22.39 22.46 17.39 102.88%
EPS 6.61 2.81 4.40 2.03 3.43 2.25 1.08 235.70%
DPS 3.00 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 24.94 14.77 20.54 9.02 11.19 11.24 8.70 102.18%
EPS 3.29 1.40 2.19 1.01 1.71 1.13 0.54 234.68%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9505 0.9208 0.9071 0.8805 0.8743 0.8608 0.8502 7.73%
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 2.00 2.87 1.65 3.81 3.24 1.78 2.24 -7.29%
P/EPS 15.13 30.25 15.45 33.99 21.14 17.78 36.11 -44.09%
EY 6.61 3.31 6.47 2.94 4.73 5.62 2.77 78.85%
DY 3.00 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 2.79 3.54 1.80 3.70 2.77 2.52 2.33 12.79%
P/EPS 21.18 37.37 16.82 33.00 18.08 25.11 37.50 -31.74%
EY 4.72 2.68 5.95 3.03 5.53 3.98 2.67 46.35%
DY 2.14 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