[BCB] QoQ TTM 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- 5.79%
YoY- 26.05%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 153,891 140,946 137,275 123,889 127,906 130,614 120,801 17.49%
PBT 14,833 13,860 12,362 12,300 11,800 9,792 10,742 23.97%
Tax -4,881 -4,873 -4,471 -4,567 -4,138 -3,661 -4,002 14.13%
NP 9,952 8,987 7,891 7,733 7,662 6,131 6,740 29.63%
-
NP to SH 10,082 9,201 8,016 7,598 7,182 5,958 6,567 33.04%
-
Tax Rate 32.91% 35.16% 36.17% 37.13% 35.07% 37.39% 37.26% -
Total Cost 143,939 131,959 129,384 116,156 120,244 124,483 114,061 16.76%
-
Net Worth 346,140 341,888 340,430 49,550 364,816 332,357 333,035 2.60%
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 346,140 341,888 340,430 49,550 364,816 332,357 333,035 2.60%
NOSH 201,244 201,111 201,438 49,550 218,453 201,428 201,840 -0.19%
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 6.47% 6.38% 5.75% 6.24% 5.99% 4.69% 5.58% -
ROE 2.91% 2.69% 2.35% 15.33% 1.97% 1.79% 1.97% -
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 76.47 70.08 68.15 250.03 58.55 64.84 59.85 17.72%
EPS 5.01 4.58 3.98 15.33 3.29 2.96 3.25 33.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.70 1.69 1.00 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 37.31 34.17 33.28 30.03 31.01 31.66 29.29 17.49%
EPS 2.44 2.23 1.94 1.84 1.74 1.44 1.59 33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8391 0.8288 0.8253 0.1201 0.8844 0.8057 0.8074 2.59%
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 0.52 0.56 0.60 0.16 0.65 0.62 0.63 -11.99%
P/EPS 7.98 8.52 10.30 2.67 11.56 13.52 11.68 -22.40%
EY 12.52 11.73 9.71 37.40 8.65 7.39 8.56 28.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.41 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 0.74 0.58 0.59 0.18 0.70 0.62 0.67 6.84%
P/EPS 11.28 8.85 10.05 2.87 12.47 13.52 12.29 -5.55%
EY 8.87 11.30 9.95 34.85 8.02 7.39 8.13 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.24 0.44 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