[BCB] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[BCB] BCB BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 37.66%
YoY- 164.09%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 366,153 278,507 223,201 209,035 161,411 164,679 153,891 78.13%
PBT 53,393 43,594 35,037 33,642 22,865 21,408 14,833 134.69%
Tax -13,084 -10,038 -8,065 -7,497 -4,943 -4,614 -4,881 92.85%
NP 40,309 33,556 26,972 26,145 17,922 16,794 9,952 153.87%
-
NP to SH 36,273 31,732 25,395 24,299 17,652 16,532 10,082 134.61%
-
Tax Rate 24.51% 23.03% 23.02% 22.28% 21.62% 21.55% 32.91% -
Total Cost 325,844 244,951 196,229 182,890 143,489 147,885 143,939 72.32%
-
Net Worth 392,091 382,231 370,263 364,785 354,087 351,581 346,140 8.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,003 6,003 - - - - - -
Div Payout % 16.55% 18.92% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 392,091 382,231 370,263 364,785 354,087 351,581 346,140 8.65%
NOSH 200,046 200,121 200,142 200,431 200,049 200,903 201,244 -0.39%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.01% 12.05% 12.08% 12.51% 11.10% 10.20% 6.47% -
ROE 9.25% 8.30% 6.86% 6.66% 4.99% 4.70% 2.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 183.03 139.17 111.52 104.29 80.69 81.97 76.47 78.83%
EPS 18.13 15.86 12.69 12.12 8.82 8.23 5.01 135.52%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.91 1.85 1.82 1.77 1.75 1.72 9.08%
Adjusted Per Share Value based on latest NOSH - 200,431
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.05 69.26 55.50 51.98 40.14 40.95 38.27 78.12%
EPS 9.02 7.89 6.32 6.04 4.39 4.11 2.51 134.43%
DPS 1.49 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.975 0.9505 0.9208 0.9071 0.8805 0.8743 0.8608 8.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.39 1.00 0.85 0.68 0.69 0.725 0.40 -
P/RPS 0.76 0.72 0.76 0.65 0.86 0.88 0.52 28.75%
P/EPS 7.67 6.31 6.70 5.61 7.82 8.81 7.98 -2.60%
EY 13.04 15.86 14.93 17.83 12.79 11.35 12.52 2.74%
DY 2.16 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.52 0.46 0.37 0.39 0.41 0.23 111.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 23/05/14 27/02/14 28/11/13 30/08/13 31/05/13 -
Price 1.25 1.40 1.05 0.74 0.67 0.62 0.565 -
P/RPS 0.68 1.01 0.94 0.71 0.83 0.76 0.74 -5.47%
P/EPS 6.89 8.83 8.28 6.10 7.59 7.53 11.28 -27.98%
EY 14.51 11.33 12.08 16.38 13.17 13.27 8.87 38.79%
DY 2.40 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.57 0.41 0.38 0.35 0.33 55.45%

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