[BCB] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[BCB] BCB BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 24.95%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 388,642 357,391 366,153 278,507 223,201 209,035 161,411 79.73%
PBT 55,797 49,897 53,393 43,594 35,037 33,642 22,865 81.35%
Tax -15,363 -11,520 -13,084 -10,038 -8,065 -7,497 -4,943 113.11%
NP 40,434 38,377 40,309 33,556 26,972 26,145 17,922 72.10%
-
NP to SH 37,936 35,901 36,273 31,732 25,395 24,299 17,652 66.61%
-
Tax Rate 27.53% 23.09% 24.51% 23.03% 23.02% 22.28% 21.62% -
Total Cost 348,208 319,014 325,844 244,951 196,229 182,890 143,489 80.68%
-
Net Worth 399,947 400,331 392,091 382,231 370,263 364,785 354,087 8.46%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 60 6,003 6,003 6,003 - - - -
Div Payout % 0.16% 16.72% 16.55% 18.92% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 399,947 400,331 392,091 382,231 370,263 364,785 354,087 8.46%
NOSH 199,973 200,165 200,046 200,121 200,142 200,431 200,049 -0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.40% 10.74% 11.01% 12.05% 12.08% 12.51% 11.10% -
ROE 9.49% 8.97% 9.25% 8.30% 6.86% 6.66% 4.99% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 194.35 178.55 183.03 139.17 111.52 104.29 80.69 79.78%
EPS 18.97 17.94 18.13 15.86 12.69 12.12 8.82 66.69%
DPS 0.03 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.96 1.91 1.85 1.82 1.77 8.49%
Adjusted Per Share Value based on latest NOSH - 200,121
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 94.22 86.64 88.76 67.52 54.11 50.68 39.13 79.74%
EPS 9.20 8.70 8.79 7.69 6.16 5.89 4.28 66.63%
DPS 0.01 1.46 1.46 1.46 0.00 0.00 0.00 -
NAPS 0.9696 0.9705 0.9505 0.9266 0.8976 0.8843 0.8584 8.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.96 0.89 1.39 1.00 0.85 0.68 0.69 -
P/RPS 0.49 0.50 0.76 0.72 0.76 0.65 0.86 -31.29%
P/EPS 5.06 4.96 7.67 6.31 6.70 5.61 7.82 -25.20%
EY 19.76 20.15 13.04 15.86 14.93 17.83 12.79 33.67%
DY 0.03 3.37 2.16 3.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.71 0.52 0.46 0.37 0.39 14.86%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 12/02/15 27/11/14 29/08/14 23/05/14 27/02/14 28/11/13 -
Price 0.955 0.985 1.25 1.40 1.05 0.74 0.67 -
P/RPS 0.49 0.55 0.68 1.01 0.94 0.71 0.83 -29.64%
P/EPS 5.03 5.49 6.89 8.83 8.28 6.10 7.59 -24.00%
EY 19.86 18.21 14.51 11.33 12.08 16.38 13.17 31.53%
DY 0.03 3.05 2.40 2.14 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.64 0.73 0.57 0.41 0.38 16.86%

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