[BCB] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[BCB] BCB BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 68.71%
YoY- 27.17%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,890 119,593 114,862 104,540 118,560 107,132 90,754 23.08%
PBT 12,300 13,634 10,092 14,880 9,911 10,900 10,006 14.76%
Tax -4,567 -3,452 -2,726 -4,096 -3,929 -2,896 -2,846 37.10%
NP 7,733 10,182 7,366 10,784 5,982 8,004 7,160 5.27%
-
NP to SH 7,992 10,182 7,020 10,092 5,982 8,004 7,160 7.61%
-
Tax Rate 37.13% 25.32% 27.01% 27.53% 39.64% 26.57% 28.44% -
Total Cost 116,157 109,410 107,496 93,756 112,578 99,128 83,594 24.54%
-
Net Worth 439,053 358,252 330,942 333,035 321,546 324,323 321,593 23.08%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 439,053 358,252 330,942 333,035 321,546 324,323 321,593 23.08%
NOSH 262,906 214,522 200,571 201,840 200,966 201,442 202,259 19.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.24% 8.51% 6.41% 10.32% 5.05% 7.47% 7.89% -
ROE 1.82% 2.84% 2.12% 3.03% 1.86% 2.47% 2.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.12 55.75 57.27 51.79 58.99 53.18 44.87 3.31%
EPS 3.84 4.75 3.50 5.00 2.98 3.97 3.54 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.67 1.65 1.65 1.60 1.61 1.59 3.32%
Adjusted Per Share Value based on latest NOSH - 201,840
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.81 29.74 28.56 26.00 29.48 26.64 22.57 23.08%
EPS 1.99 2.53 1.75 2.51 1.49 1.99 1.78 7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0918 0.8909 0.823 0.8282 0.7996 0.8065 0.7997 23.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.38 0.40 0.38 0.52 0.53 0.40 -
P/RPS 0.87 0.68 0.70 0.73 0.88 1.00 0.89 -1.50%
P/EPS 13.49 8.01 11.43 7.60 17.47 13.34 11.30 12.54%
EY 7.41 12.49 8.75 13.16 5.72 7.50 8.85 -11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.24 0.23 0.33 0.33 0.25 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 20/05/11 21/02/11 -
Price 0.44 0.41 0.40 0.40 0.525 0.58 0.54 -
P/RPS 0.93 0.74 0.70 0.77 0.89 1.09 1.20 -15.64%
P/EPS 14.47 8.64 11.43 8.00 17.64 14.60 15.25 -3.44%
EY 6.91 11.58 8.75 12.50 5.67 6.85 6.56 3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.24 0.33 0.36 0.34 -16.38%

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