[BCB] QoQ 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- -34.97%
YoY- 111.82%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
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 106,124 90,626 73,829 123,899 100,288 59,375 82,591 18.24%
PBT 9,366 13,448 10,105 15,038 17,206 7,548 13,601 -22.07%
Tax -3,366 -5,645 -1,731 -4,303 -3,684 -1,802 -3,295 1.43%
NP 6,000 7,803 8,374 10,735 13,522 5,746 10,306 -30.34%
-
NP to SH 7,712 7,659 8,447 8,602 13,228 5,624 8,819 -8.57%
-
Tax Rate 35.94% 41.98% 17.13% 28.61% 21.41% 23.87% 24.23% -
Total Cost 100,124 82,823 65,455 113,164 86,766 53,629 72,285 24.33%
-
Net Worth 414,645 399,947 400,331 392,091 382,231 370,263 364,785 8.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 6,003 - - -
Div Payout % - - - - 45.39% - - -
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 414,645 399,947 400,331 392,091 382,231 370,263 364,785 8.94%
NOSH 200,311 199,973 200,165 200,046 200,121 200,142 200,431 -0.04%
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 5.65% 8.61% 11.34% 8.66% 13.48% 9.68% 12.48% -
ROE 1.86% 1.92% 2.11% 2.19% 3.46% 1.52% 2.42% -
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 52.98 45.32 36.88 61.94 50.11 29.67 41.21 18.28%
EPS 3.85 1.91 4.22 4.30 6.61 2.81 4.40 -8.53%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.07 2.00 2.00 1.96 1.91 1.85 1.82 8.98%
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 25.73 21.97 17.90 30.04 24.31 14.39 20.02 18.26%
EPS 1.87 1.86 2.05 2.09 3.21 1.36 2.14 -8.62%
DPS 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 1.0052 0.9696 0.9705 0.9505 0.9266 0.8976 0.8843 8.94%
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 1.93 2.12 2.41 2.24 2.00 2.87 1.65 11.04%
P/EPS 26.49 25.07 21.09 32.33 15.13 30.25 15.45 43.39%
EY 3.77 3.99 4.74 3.09 6.61 3.31 6.47 -30.30%
DY 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.45 0.71 0.52 0.46 0.37 20.65%
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 2.13 2.11 2.67 2.02 2.79 3.54 1.80 11.91%
P/EPS 29.35 24.93 23.34 29.07 21.18 37.37 16.82 45.08%
EY 3.41 4.01 4.28 3.44 4.72 2.68 5.95 -31.07%
DY 0.00 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.55 0.48 0.49 0.64 0.73 0.57 0.41 21.69%

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