[BCB] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[BCB] BCB BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 47.2%
YoY- 16.57%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 164,578 159,596 148,976 158,084 123,890 119,593 114,862 27.12%
PBT 20,924 17,012 13,212 15,128 12,300 13,634 10,092 62.66%
Tax -4,823 -3,870 -3,338 -3,712 -4,567 -3,452 -2,726 46.33%
NP 16,101 13,141 9,874 11,416 7,733 10,182 7,366 68.50%
-
NP to SH 15,803 12,854 10,226 11,764 7,992 10,182 7,020 71.85%
-
Tax Rate 23.05% 22.75% 25.26% 24.54% 37.13% 25.32% 27.01% -
Total Cost 148,477 146,454 139,102 146,668 116,157 109,410 107,496 24.04%
-
Net Worth 351,958 345,469 342,208 340,430 439,053 358,252 330,942 4.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 351,958 345,469 342,208 340,430 439,053 358,252 330,942 4.19%
NOSH 201,119 200,854 201,299 201,438 262,906 214,522 200,571 0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.78% 8.23% 6.63% 7.22% 6.24% 8.51% 6.41% -
ROE 4.49% 3.72% 2.99% 3.46% 1.82% 2.84% 2.12% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 81.83 79.46 74.01 78.48 47.12 55.75 57.27 26.88%
EPS 7.89 6.40 5.08 5.84 3.84 4.75 3.50 72.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.70 1.69 1.67 1.67 1.65 4.00%
Adjusted Per Share Value based on latest NOSH - 201,438
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.90 38.69 36.12 38.32 30.03 28.99 27.85 27.11%
EPS 3.83 3.12 2.48 2.85 1.94 2.47 1.70 71.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8532 0.8375 0.8296 0.8253 1.0644 0.8685 0.8023 4.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.725 0.40 0.39 0.41 0.41 0.38 0.40 -
P/RPS 0.89 0.50 0.53 0.52 0.87 0.68 0.70 17.37%
P/EPS 9.23 6.25 7.68 7.02 13.49 8.01 11.43 -13.29%
EY 10.84 16.00 13.03 14.24 7.41 12.49 8.75 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.23 0.24 0.25 0.23 0.24 42.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.62 0.565 0.405 0.40 0.44 0.41 0.40 -
P/RPS 0.76 0.71 0.55 0.51 0.93 0.74 0.70 5.64%
P/EPS 7.89 8.83 7.97 6.85 14.47 8.64 11.43 -21.91%
EY 12.67 11.33 12.54 14.60 6.91 11.58 8.75 28.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.24 0.24 0.26 0.25 0.24 28.62%

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