[BCB] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[BCB] BCB BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -1.03%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 330,417 394,478 388,642 357,391 366,153 278,507 223,201 29.85%
PBT 43,212 47,957 55,797 49,897 53,393 43,594 35,037 14.99%
Tax -14,732 -15,045 -15,363 -11,520 -13,084 -10,038 -8,065 49.37%
NP 28,480 32,912 40,434 38,377 40,309 33,556 26,972 3.68%
-
NP to SH 28,183 32,420 37,936 35,901 36,273 31,732 25,395 7.18%
-
Tax Rate 34.09% 31.37% 27.53% 23.09% 24.51% 23.03% 23.02% -
Total Cost 301,937 361,566 348,208 319,014 325,844 244,951 196,229 33.24%
-
Net Worth 404,463 200,311 399,947 400,331 392,091 382,231 370,263 6.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 60 6,003 6,003 6,003 - -
Div Payout % - - 0.16% 16.72% 16.55% 18.92% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 404,463 200,311 399,947 400,331 392,091 382,231 370,263 6.06%
NOSH 200,229 200,311 199,973 200,165 200,046 200,121 200,142 0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.62% 8.34% 10.40% 10.74% 11.01% 12.05% 12.08% -
ROE 6.97% 16.18% 9.49% 8.97% 9.25% 8.30% 6.86% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 165.02 196.93 194.35 178.55 183.03 139.17 111.52 29.82%
EPS 14.08 16.18 18.97 17.94 18.13 15.86 12.69 7.16%
DPS 0.00 0.00 0.03 3.00 3.00 3.00 0.00 -
NAPS 2.02 1.00 2.00 2.00 1.96 1.91 1.85 6.03%
Adjusted Per Share Value based on latest NOSH - 200,165
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 82.17 98.10 96.65 88.87 91.05 69.26 55.50 29.87%
EPS 7.01 8.06 9.43 8.93 9.02 7.89 6.32 7.14%
DPS 0.00 0.00 0.01 1.49 1.49 1.49 0.00 -
NAPS 1.0058 0.4981 0.9946 0.9955 0.975 0.9505 0.9208 6.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.10 1.02 0.96 0.89 1.39 1.00 0.85 -
P/RPS 0.67 0.52 0.49 0.50 0.76 0.72 0.76 -8.05%
P/EPS 7.82 6.30 5.06 4.96 7.67 6.31 6.70 10.84%
EY 12.80 15.87 19.76 20.15 13.04 15.86 14.93 -9.74%
DY 0.00 0.00 0.03 3.37 2.16 3.00 0.00 -
P/NAPS 0.54 1.02 0.48 0.45 0.71 0.52 0.46 11.27%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 27/05/15 12/02/15 27/11/14 29/08/14 23/05/14 -
Price 1.20 1.13 0.955 0.985 1.25 1.40 1.05 -
P/RPS 0.73 0.57 0.49 0.55 0.68 1.01 0.94 -15.49%
P/EPS 8.53 6.98 5.03 5.49 6.89 8.83 8.28 2.00%
EY 11.73 14.32 19.86 18.21 14.51 11.33 12.08 -1.93%
DY 0.00 0.00 0.03 3.05 2.40 2.14 0.00 -
P/NAPS 0.59 1.13 0.48 0.49 0.64 0.73 0.57 2.32%

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