[BCB] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[BCB] BCB BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 8.9%
YoY- 19.64%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 128,756 148,361 159,270 171,218 171,480 202,318 180,852 -20.25%
PBT 12,996 14,151 16,074 17,018 15,436 17,185 15,581 -11.38%
Tax -3,768 -3,997 -4,905 -5,588 -4,940 -7,719 -4,418 -10.05%
NP 9,228 10,154 11,169 11,430 10,496 9,466 11,162 -11.90%
-
NP to SH 9,228 10,154 11,169 11,430 10,496 9,466 11,162 -11.90%
-
Tax Rate 28.99% 28.25% 30.52% 32.84% 32.00% 44.92% 28.36% -
Total Cost 119,528 138,207 148,101 159,788 160,984 192,852 169,689 -20.81%
-
Net Worth 299,505 301,540 301,818 300,140 297,524 294,790 292,813 1.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 299,505 301,540 301,818 300,140 297,524 294,790 292,813 1.51%
NOSH 202,368 205,129 205,318 205,575 206,614 206,147 206,206 -1.24%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.17% 6.84% 7.01% 6.68% 6.12% 4.68% 6.17% -
ROE 3.08% 3.37% 3.70% 3.81% 3.53% 3.21% 3.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 63.62 72.33 77.57 83.29 83.00 98.14 87.70 -19.24%
EPS 4.56 4.95 5.44 5.56 5.08 4.59 5.41 -10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.47 1.47 1.46 1.44 1.43 1.42 2.79%
Adjusted Per Share Value based on latest NOSH - 206,066
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 31.21 35.97 38.61 41.51 41.57 49.05 43.84 -20.25%
EPS 2.24 2.46 2.71 2.77 2.54 2.29 2.71 -11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7261 0.731 0.7317 0.7276 0.7213 0.7146 0.7099 1.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.50 0.54 0.61 0.54 0.56 0.61 -
P/RPS 0.74 0.69 0.70 0.73 0.65 0.57 0.70 3.77%
P/EPS 10.31 10.10 9.93 10.97 10.63 12.20 11.27 -5.75%
EY 9.70 9.90 10.07 9.11 9.41 8.20 8.87 6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.37 0.42 0.38 0.39 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 26/08/05 19/05/05 25/02/05 23/11/04 30/08/04 20/05/04 -
Price 0.47 0.50 0.52 0.52 0.56 0.54 0.57 -
P/RPS 0.74 0.69 0.67 0.62 0.67 0.55 0.65 9.02%
P/EPS 10.31 10.10 9.56 9.35 11.02 11.76 10.53 -1.39%
EY 9.70 9.90 10.46 10.69 9.07 8.50 9.50 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.35 0.36 0.39 0.38 0.40 -13.81%

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