[BCB] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[BCB] BCB BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 5.5%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 164,679 153,891 140,946 137,275 123,889 127,906 130,614 16.72%
PBT 21,408 14,833 13,860 12,362 12,300 11,800 9,792 68.52%
Tax -4,614 -4,881 -4,873 -4,471 -4,567 -4,138 -3,661 16.69%
NP 16,794 9,952 8,987 7,891 7,733 7,662 6,131 95.89%
-
NP to SH 16,532 10,082 9,201 8,016 7,598 7,182 5,958 97.58%
-
Tax Rate 21.55% 32.91% 35.16% 36.17% 37.13% 35.07% 37.39% -
Total Cost 147,885 143,939 131,959 129,384 116,156 120,244 124,483 12.18%
-
Net Worth 351,581 346,140 341,888 340,430 49,550 364,816 332,357 3.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 351,581 346,140 341,888 340,430 49,550 364,816 332,357 3.82%
NOSH 200,903 201,244 201,111 201,438 49,550 218,453 201,428 -0.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.20% 6.47% 6.38% 5.75% 6.24% 5.99% 4.69% -
ROE 4.70% 2.91% 2.69% 2.35% 15.33% 1.97% 1.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 81.97 76.47 70.08 68.15 250.03 58.55 64.84 16.93%
EPS 8.23 5.01 4.58 3.98 15.33 3.29 2.96 97.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.70 1.69 1.00 1.67 1.65 4.00%
Adjusted Per Share Value based on latest NOSH - 201,438
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.95 38.27 35.05 34.14 30.81 31.81 32.48 16.72%
EPS 4.11 2.51 2.29 1.99 1.89 1.79 1.48 97.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8743 0.8608 0.8502 0.8466 0.1232 0.9072 0.8265 3.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.725 0.40 0.39 0.41 0.41 0.38 0.40 -
P/RPS 0.88 0.52 0.56 0.60 0.16 0.65 0.62 26.32%
P/EPS 8.81 7.98 8.52 10.30 2.67 11.56 13.52 -24.85%
EY 11.35 12.52 11.73 9.71 37.40 8.65 7.39 33.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.23 0.24 0.41 0.23 0.24 42.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.62 0.565 0.405 0.40 0.44 0.41 0.40 -
P/RPS 0.76 0.74 0.58 0.59 0.18 0.70 0.62 14.55%
P/EPS 7.53 11.28 8.85 10.05 2.87 12.47 13.52 -32.33%
EY 13.27 8.87 11.30 9.95 34.85 8.02 7.39 47.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.24 0.24 0.44 0.25 0.24 28.62%

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