[BCB] QoQ 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- -36.23%
YoY- 24.2%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 73,829 123,899 100,288 59,375 82,591 36,253 44,982 39.01%
PBT 10,105 15,038 17,206 7,548 13,601 5,239 8,649 10.89%
Tax -1,731 -4,303 -3,684 -1,802 -3,295 -1,257 -1,711 0.77%
NP 8,374 10,735 13,522 5,746 10,306 3,982 6,938 13.32%
-
NP to SH 8,447 8,602 13,228 5,624 8,819 4,061 6,891 14.49%
-
Tax Rate 17.13% 28.61% 21.41% 23.87% 24.23% 23.99% 19.78% -
Total Cost 65,455 113,164 86,766 53,629 72,285 32,271 38,044 43.44%
-
Net Worth 400,331 392,091 382,231 370,263 364,785 354,087 351,581 9.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 6,003 - - - - -
Div Payout % - - 45.39% - - - - -
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 400,331 392,091 382,231 370,263 364,785 354,087 351,581 9.01%
NOSH 200,165 200,046 200,121 200,142 200,431 200,049 200,903 -0.24%
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 11.34% 8.66% 13.48% 9.68% 12.48% 10.98% 15.42% -
ROE 2.11% 2.19% 3.46% 1.52% 2.42% 1.15% 1.96% -
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 36.88 61.94 50.11 29.67 41.21 18.12 22.39 39.34%
EPS 4.22 4.30 6.61 2.81 4.40 2.03 3.43 14.77%
DPS 0.00 0.00 3.00 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 17.90 30.04 24.31 14.39 20.02 8.79 10.90 39.06%
EPS 2.05 2.09 3.21 1.36 2.14 0.98 1.67 14.60%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.9505 0.9266 0.8976 0.8843 0.8584 0.8523 9.01%
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 2.41 2.24 2.00 2.87 1.65 3.81 3.24 -17.86%
P/EPS 21.09 32.33 15.13 30.25 15.45 33.99 21.14 -0.15%
EY 4.74 3.09 6.61 3.31 6.47 2.94 4.73 0.14%
DY 0.00 0.00 3.00 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 2.67 2.02 2.79 3.54 1.80 3.70 2.77 -2.41%
P/EPS 23.34 29.07 21.18 37.37 16.82 33.00 18.08 18.50%
EY 4.28 3.44 4.72 2.68 5.95 3.03 5.53 -15.66%
DY 0.00 0.00 2.14 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