[BCB] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[BCB] BCB BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 7.21%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 125,640 129,815 137,680 148,361 186,132 199,649 206,067 -28.11%
PBT 10,936 11,756 13,541 14,151 17,555 18,756 17,640 -27.31%
Tax -2,558 -2,915 -3,704 -3,997 -8,084 -8,353 -8,035 -53.40%
NP 8,378 8,841 9,837 10,154 9,471 10,403 9,605 -8.71%
-
NP to SH 8,378 8,841 9,837 10,154 9,471 10,403 9,605 -8.71%
-
Tax Rate 23.39% 24.80% 27.35% 28.25% 46.05% 44.54% 45.55% -
Total Cost 117,262 120,974 127,843 138,207 176,661 189,246 196,462 -29.13%
-
Net Worth 302,614 303,063 299,505 204,301 301,010 300,857 297,524 1.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 302,614 303,063 299,505 204,301 301,010 300,857 297,524 1.13%
NOSH 201,743 203,398 202,368 204,301 204,769 206,066 206,614 -1.57%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.67% 6.81% 7.14% 6.84% 5.09% 5.21% 4.66% -
ROE 2.77% 2.92% 3.28% 4.97% 3.15% 3.46% 3.23% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.28 63.82 68.03 72.62 90.90 96.89 99.74 -26.96%
EPS 4.15 4.35 4.86 4.97 4.63 5.05 4.65 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.48 1.00 1.47 1.46 1.44 2.76%
Adjusted Per Share Value based on latest NOSH - 204,301
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.24 32.28 34.24 36.89 46.29 49.65 51.24 -28.12%
EPS 2.08 2.20 2.45 2.53 2.36 2.59 2.39 -8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7525 0.7536 0.7448 0.508 0.7485 0.7482 0.7399 1.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.45 0.47 0.50 0.54 0.61 0.54 -
P/RPS 0.72 0.71 0.69 0.69 0.59 0.63 0.54 21.16%
P/EPS 10.84 10.35 9.67 10.06 11.68 12.08 11.62 -4.53%
EY 9.23 9.66 10.34 9.94 8.57 8.28 8.61 4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.32 0.50 0.37 0.42 0.38 -14.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 24/02/06 21/11/05 26/08/05 19/05/05 25/02/05 23/11/04 -
Price 0.43 0.45 0.47 0.50 0.52 0.52 0.56 -
P/RPS 0.69 0.71 0.69 0.69 0.57 0.54 0.56 14.94%
P/EPS 10.35 10.35 9.67 10.06 11.24 10.30 12.05 -9.64%
EY 9.66 9.66 10.34 9.94 8.89 9.71 8.30 10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.32 0.50 0.35 0.36 0.39 -17.93%

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