[BCB] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 14.31%
YoY- 105.49%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 394,478 388,642 357,391 366,153 278,507 223,201 209,035 52.88%
PBT 47,957 55,797 49,897 53,393 43,594 35,037 33,642 26.74%
Tax -15,045 -15,363 -11,520 -13,084 -10,038 -8,065 -7,497 59.30%
NP 32,912 40,434 38,377 40,309 33,556 26,972 26,145 16.63%
-
NP to SH 32,420 37,936 35,901 36,273 31,732 25,395 24,299 21.25%
-
Tax Rate 31.37% 27.53% 23.09% 24.51% 23.03% 23.02% 22.28% -
Total Cost 361,566 348,208 319,014 325,844 244,951 196,229 182,890 57.71%
-
Net Worth 200,311 399,947 400,331 392,091 382,231 370,263 364,785 -33.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 60 6,003 6,003 6,003 - - -
Div Payout % - 0.16% 16.72% 16.55% 18.92% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 200,311 399,947 400,331 392,091 382,231 370,263 364,785 -33.01%
NOSH 200,311 199,973 200,165 200,046 200,121 200,142 200,431 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.34% 10.40% 10.74% 11.01% 12.05% 12.08% 12.51% -
ROE 16.18% 9.49% 8.97% 9.25% 8.30% 6.86% 6.66% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 196.93 194.35 178.55 183.03 139.17 111.52 104.29 52.95%
EPS 16.18 18.97 17.94 18.13 15.86 12.69 12.12 21.30%
DPS 0.00 0.03 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.00 2.00 2.00 1.96 1.91 1.85 1.82 -32.98%
Adjusted Per Share Value based on latest NOSH - 200,046
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.63 94.22 86.64 88.76 67.52 54.11 50.68 52.87%
EPS 7.86 9.20 8.70 8.79 7.69 6.16 5.89 21.27%
DPS 0.00 0.01 1.46 1.46 1.46 0.00 0.00 -
NAPS 0.4856 0.9696 0.9705 0.9505 0.9266 0.8976 0.8843 -33.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.02 0.96 0.89 1.39 1.00 0.85 0.68 -
P/RPS 0.52 0.49 0.50 0.76 0.72 0.76 0.65 -13.85%
P/EPS 6.30 5.06 4.96 7.67 6.31 6.70 5.61 8.06%
EY 15.87 19.76 20.15 13.04 15.86 14.93 17.83 -7.48%
DY 0.00 0.03 3.37 2.16 3.00 0.00 0.00 -
P/NAPS 1.02 0.48 0.45 0.71 0.52 0.46 0.37 96.97%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 12/02/15 27/11/14 29/08/14 23/05/14 27/02/14 -
Price 1.13 0.955 0.985 1.25 1.40 1.05 0.74 -
P/RPS 0.57 0.49 0.55 0.68 1.01 0.94 0.71 -13.65%
P/EPS 6.98 5.03 5.49 6.89 8.83 8.28 6.10 9.42%
EY 14.32 19.86 18.21 14.51 11.33 12.08 16.38 -8.59%
DY 0.00 0.03 3.05 2.40 2.14 0.00 0.00 -
P/NAPS 1.13 0.48 0.49 0.64 0.73 0.57 0.41 96.94%

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