[BCB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 4.65%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 119,697 74,488 39,521 123,890 89,695 57,431 26,135 175.53%
PBT 12,759 6,606 3,782 12,300 10,226 5,046 3,720 127.26%
Tax -2,903 -1,669 -928 -4,567 -2,589 -1,363 -1,024 100.18%
NP 9,856 4,937 2,854 7,733 7,637 3,683 2,696 137.12%
-
NP to SH 9,641 5,113 2,941 7,992 7,637 3,510 2,523 144.22%
-
Tax Rate 22.75% 25.26% 24.54% 37.13% 25.32% 27.01% 27.53% -
Total Cost 109,841 69,551 36,667 116,157 82,058 53,748 23,439 179.77%
-
Net Worth 345,469 342,208 340,430 439,053 358,252 330,942 333,035 2.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 345,469 342,208 340,430 439,053 358,252 330,942 333,035 2.47%
NOSH 200,854 201,299 201,438 262,906 214,522 200,571 201,840 -0.32%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.23% 6.63% 7.22% 6.24% 8.51% 6.41% 10.32% -
ROE 2.79% 1.49% 0.86% 1.82% 2.13% 1.06% 0.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 59.59 37.00 19.62 47.12 41.81 28.63 12.95 176.39%
EPS 4.80 2.54 1.46 3.84 3.56 1.75 1.25 145.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.70 1.69 1.67 1.67 1.65 1.65 2.80%
Adjusted Per Share Value based on latest NOSH - 49,550
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.77 18.52 9.83 30.81 22.30 14.28 6.50 175.53%
EPS 2.40 1.27 0.73 1.99 1.90 0.87 0.63 143.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8591 0.851 0.8466 1.0918 0.8909 0.823 0.8282 2.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.40 0.39 0.41 0.41 0.38 0.40 0.38 -
P/RPS 0.67 1.05 2.09 0.87 0.91 1.40 2.93 -62.57%
P/EPS 8.33 15.35 28.08 13.49 10.67 22.86 30.40 -57.77%
EY 12.00 6.51 3.56 7.41 9.37 4.38 3.29 136.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.25 0.23 0.24 0.23 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 26/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 -
Price 0.565 0.405 0.40 0.44 0.41 0.40 0.40 -
P/RPS 0.95 1.09 2.04 0.93 0.98 1.40 3.09 -54.41%
P/EPS 11.77 15.94 27.40 14.47 11.52 22.86 32.00 -48.63%
EY 8.50 6.27 3.65 6.91 8.68 4.38 3.13 94.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.24 0.26 0.25 0.24 0.24 23.62%

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