[BCB] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 63.98%
YoY- 117.58%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 223,201 209,035 161,411 164,679 153,891 140,946 137,275 38.31%
PBT 35,037 33,642 22,865 21,408 14,833 13,860 12,362 100.40%
Tax -8,065 -7,497 -4,943 -4,614 -4,881 -4,873 -4,471 48.23%
NP 26,972 26,145 17,922 16,794 9,952 8,987 7,891 127.08%
-
NP to SH 25,395 24,299 17,652 16,532 10,082 9,201 8,016 115.85%
-
Tax Rate 23.02% 22.28% 21.62% 21.55% 32.91% 35.16% 36.17% -
Total Cost 196,229 182,890 143,489 147,885 143,939 131,959 129,384 32.03%
-
Net Worth 370,263 364,785 354,087 351,581 346,140 341,888 340,430 5.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 370,263 364,785 354,087 351,581 346,140 341,888 340,430 5.76%
NOSH 200,142 200,431 200,049 200,903 201,244 201,111 201,438 -0.42%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.08% 12.51% 11.10% 10.20% 6.47% 6.38% 5.75% -
ROE 6.86% 6.66% 4.99% 4.70% 2.91% 2.69% 2.35% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 111.52 104.29 80.69 81.97 76.47 70.08 68.15 38.90%
EPS 12.69 12.12 8.82 8.23 5.01 4.58 3.98 116.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.82 1.77 1.75 1.72 1.70 1.69 6.22%
Adjusted Per Share Value based on latest NOSH - 200,903
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.50 51.98 40.14 40.95 38.27 35.05 34.14 38.29%
EPS 6.32 6.04 4.39 4.11 2.51 2.29 1.99 116.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9208 0.9071 0.8805 0.8743 0.8608 0.8502 0.8466 5.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.85 0.68 0.69 0.725 0.40 0.39 0.41 -
P/RPS 0.76 0.65 0.86 0.88 0.52 0.56 0.60 17.08%
P/EPS 6.70 5.61 7.82 8.81 7.98 8.52 10.30 -24.94%
EY 14.93 17.83 12.79 11.35 12.52 11.73 9.71 33.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.39 0.41 0.23 0.23 0.24 54.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 -
Price 1.05 0.74 0.67 0.62 0.565 0.405 0.40 -
P/RPS 0.94 0.71 0.83 0.76 0.74 0.58 0.59 36.45%
P/EPS 8.28 6.10 7.59 7.53 11.28 8.85 10.05 -12.12%
EY 12.08 16.38 13.17 13.27 8.87 11.30 9.95 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.38 0.35 0.33 0.24 0.24 78.10%

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