[BCB] QoQ Quarter 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- 117.16%
YoY- 306.03%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 123,899 100,288 59,375 82,591 36,253 44,982 45,209 95.71%
PBT 15,038 17,206 7,548 13,601 5,239 8,649 6,153 81.34%
Tax -4,303 -3,684 -1,802 -3,295 -1,257 -1,711 -1,234 129.77%
NP 10,735 13,522 5,746 10,306 3,982 6,938 4,919 68.16%
-
NP to SH 8,602 13,228 5,624 8,819 4,061 6,891 4,528 53.32%
-
Tax Rate 28.61% 21.41% 23.87% 24.23% 23.99% 19.78% 20.06% -
Total Cost 113,164 86,766 53,629 72,285 32,271 38,044 40,290 98.94%
-
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 - - - - - -
Div Payout % - 45.39% - - - - - -
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 8.66% 13.48% 9.68% 12.48% 10.98% 15.42% 10.88% -
ROE 2.19% 3.46% 1.52% 2.42% 1.15% 1.96% 1.31% -
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 61.94 50.11 29.67 41.21 18.12 22.39 22.46 96.53%
EPS 4.30 6.61 2.81 4.40 2.03 3.43 2.25 53.94%
DPS 0.00 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 30.81 24.94 14.77 20.54 9.02 11.19 11.24 95.74%
EPS 2.14 3.29 1.40 2.19 1.01 1.71 1.13 53.01%
DPS 0.00 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 2.24 2.00 2.87 1.65 3.81 3.24 1.78 16.54%
P/EPS 32.33 15.13 30.25 15.45 33.99 21.14 17.78 48.92%
EY 3.09 6.61 3.31 6.47 2.94 4.73 5.62 -32.86%
DY 0.00 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 2.02 2.79 3.54 1.80 3.70 2.77 2.52 -13.69%
P/EPS 29.07 21.18 37.37 16.82 33.00 18.08 25.11 10.24%
EY 3.44 4.72 2.68 5.95 3.03 5.53 3.98 -9.25%
DY 0.00 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