[BCB] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 108.47%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 82,591 36,253 44,982 45,209 34,967 39,521 34,194 79.73%
PBT 13,601 5,239 8,649 6,153 2,824 3,782 2,074 249.15%
Tax -3,295 -1,257 -1,711 -1,234 -741 -928 -1,978 40.39%
NP 10,306 3,982 6,938 4,919 2,083 2,854 96 2139.64%
-
NP to SH 8,819 4,061 6,891 4,528 2,172 2,941 441 632.74%
-
Tax Rate 24.23% 23.99% 19.78% 20.06% 26.24% 24.54% 95.37% -
Total Cost 72,285 32,271 38,044 40,290 32,884 36,667 34,098 64.79%
-
Net Worth 364,785 354,087 351,581 346,140 341,888 340,430 49,550 277.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 364,785 354,087 351,581 346,140 341,888 340,430 49,550 277.06%
NOSH 200,431 200,049 200,903 201,244 201,111 201,438 49,550 153.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.48% 10.98% 15.42% 10.88% 5.96% 7.22% 0.28% -
ROE 2.42% 1.15% 1.96% 1.31% 0.64% 0.86% 0.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.21 18.12 22.39 22.46 17.39 19.62 69.01 -29.02%
EPS 4.40 2.03 3.43 2.25 1.08 1.46 0.22 632.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.77 1.75 1.72 1.70 1.69 1.00 48.90%
Adjusted Per Share Value based on latest NOSH - 201,244
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.54 9.02 11.19 11.24 8.70 9.83 8.50 79.78%
EPS 2.19 1.01 1.71 1.13 0.54 0.73 0.11 630.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9071 0.8805 0.8743 0.8608 0.8502 0.8466 0.1232 277.09%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.68 0.69 0.725 0.40 0.39 0.41 0.41 -
P/RPS 1.65 3.81 3.24 1.78 2.24 2.09 0.59 98.12%
P/EPS 15.45 33.99 21.14 17.78 36.11 28.08 46.07 -51.63%
EY 6.47 2.94 4.73 5.62 2.77 3.56 2.17 106.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.41 0.23 0.23 0.24 0.41 -6.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.74 0.67 0.62 0.565 0.405 0.40 0.44 -
P/RPS 1.80 3.70 2.77 2.52 2.33 2.04 0.64 98.87%
P/EPS 16.82 33.00 18.08 25.11 37.50 27.40 49.44 -51.17%
EY 5.95 3.03 5.53 3.98 2.67 3.65 2.02 105.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.35 0.33 0.24 0.24 0.44 -4.58%

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