[BCB] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[BCB] BCB BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 11.79%
YoY- 195.71%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 114,862 104,540 118,560 107,132 90,754 95,576 91,074 16.68%
PBT 10,092 14,880 9,911 10,900 10,006 10,908 3,625 97.53%
Tax -2,726 -4,096 -3,929 -2,896 -2,846 -2,972 -1,504 48.49%
NP 7,366 10,784 5,982 8,004 7,160 7,936 2,121 128.81%
-
NP to SH 7,020 10,092 5,982 8,004 7,160 7,936 2,121 121.60%
-
Tax Rate 27.01% 27.53% 39.64% 26.57% 28.44% 27.25% 41.49% -
Total Cost 107,496 93,756 112,578 99,128 83,594 87,640 88,953 13.41%
-
Net Worth 330,942 333,035 321,546 324,323 321,593 318,642 325,595 1.08%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 330,942 333,035 321,546 324,323 321,593 318,642 325,595 1.08%
NOSH 200,571 201,840 200,966 201,442 202,259 200,404 202,233 -0.54%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.41% 10.32% 5.05% 7.47% 7.89% 8.30% 2.33% -
ROE 2.12% 3.03% 1.86% 2.47% 2.23% 2.49% 0.65% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.27 51.79 58.99 53.18 44.87 47.69 45.03 17.33%
EPS 3.50 5.00 2.98 3.97 3.54 3.96 1.05 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.60 1.61 1.59 1.59 1.61 1.64%
Adjusted Per Share Value based on latest NOSH - 201,916
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.56 26.00 29.48 26.64 22.57 23.77 22.65 16.66%
EPS 1.75 2.51 1.49 1.99 1.78 1.97 0.53 121.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.823 0.8282 0.7996 0.8065 0.7997 0.7924 0.8097 1.08%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.38 0.52 0.53 0.40 0.35 0.35 -
P/RPS 0.70 0.73 0.88 1.00 0.89 0.73 0.78 -6.94%
P/EPS 11.43 7.60 17.47 13.34 11.30 8.84 33.37 -50.94%
EY 8.75 13.16 5.72 7.50 8.85 11.31 3.00 103.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.33 0.33 0.25 0.22 0.22 5.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 20/05/11 21/02/11 23/11/10 23/08/10 -
Price 0.40 0.40 0.525 0.58 0.54 0.39 0.36 -
P/RPS 0.70 0.77 0.89 1.09 1.20 0.82 0.80 -8.49%
P/EPS 11.43 8.00 17.64 14.60 15.25 9.85 34.33 -51.86%
EY 8.75 12.50 5.67 6.85 6.56 10.15 2.91 107.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.33 0.36 0.34 0.25 0.22 5.95%

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