[BCB] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[BCB] BCB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -13.07%
YoY- 45.67%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 145,012 164,578 159,596 148,976 158,084 123,890 119,593 13.69%
PBT 20,956 20,924 17,012 13,212 15,128 12,300 13,634 33.15%
Tax -5,028 -4,823 -3,870 -3,338 -3,712 -4,567 -3,452 28.46%
NP 15,928 16,101 13,141 9,874 11,416 7,733 10,182 34.72%
-
NP to SH 16,244 15,803 12,854 10,226 11,764 7,992 10,182 36.49%
-
Tax Rate 23.99% 23.05% 22.75% 25.26% 24.54% 37.13% 25.32% -
Total Cost 129,084 148,477 146,454 139,102 146,668 116,157 109,410 11.64%
-
Net Worth 354,087 351,958 345,469 342,208 340,430 439,053 358,252 -0.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,087 351,958 345,469 342,208 340,430 439,053 358,252 -0.77%
NOSH 200,049 201,119 200,854 201,299 201,438 262,906 214,522 -4.54%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.98% 9.78% 8.23% 6.63% 7.22% 6.24% 8.51% -
ROE 4.59% 4.49% 3.72% 2.99% 3.46% 1.82% 2.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.49 81.83 79.46 74.01 78.48 47.12 55.75 19.11%
EPS 8.12 7.89 6.40 5.08 5.84 3.84 4.75 42.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.75 1.72 1.70 1.69 1.67 1.67 3.94%
Adjusted Per Share Value based on latest NOSH - 201,111
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.06 40.93 39.69 37.05 39.31 30.81 29.74 13.69%
EPS 4.04 3.93 3.20 2.54 2.93 1.99 2.53 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8805 0.8752 0.8591 0.851 0.8466 1.0918 0.8909 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.725 0.40 0.39 0.41 0.41 0.38 -
P/RPS 0.95 0.89 0.50 0.53 0.52 0.87 0.68 24.94%
P/EPS 8.50 9.23 6.25 7.68 7.02 13.49 8.01 4.03%
EY 11.77 10.84 16.00 13.03 14.24 7.41 12.49 -3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.23 0.23 0.24 0.25 0.23 42.15%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.67 0.62 0.565 0.405 0.40 0.44 0.41 -
P/RPS 0.92 0.76 0.71 0.55 0.51 0.93 0.74 15.60%
P/EPS 8.25 7.89 8.83 7.97 6.85 14.47 8.64 -3.02%
EY 12.12 12.67 11.33 12.54 14.60 6.91 11.58 3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.33 0.24 0.24 0.26 0.25 32.16%

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