[BCB] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[BCB] BCB BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 60.66%
YoY- -0.08%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 99,719 91,144 86,276 74,419 78,976 93,079 91,174 6.14%
PBT 5,717 3,587 4,278 4,846 3,599 6,156 6,727 -10.26%
Tax -2,056 -1,504 -1,652 -2,200 -1,952 -2,550 -4,008 -35.89%
NP 3,661 2,083 2,626 2,646 1,647 3,606 2,719 21.91%
-
NP to SH 3,661 2,083 2,626 2,646 1,647 3,606 2,719 21.91%
-
Tax Rate 35.96% 41.93% 38.62% 45.40% 54.24% 41.42% 59.58% -
Total Cost 96,058 89,061 83,650 71,773 77,329 89,473 88,455 5.64%
-
Net Worth 318,642 279,133 321,851 318,147 318,710 311,906 317,571 0.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 318,642 279,133 321,851 318,147 318,710 311,906 317,571 0.22%
NOSH 200,404 176,666 203,703 202,641 202,999 198,666 203,571 -1.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.67% 2.29% 3.04% 3.56% 2.09% 3.87% 2.98% -
ROE 1.15% 0.75% 0.82% 0.83% 0.52% 1.16% 0.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.76 51.59 42.35 36.72 38.90 46.85 44.79 7.26%
EPS 1.83 1.18 1.29 1.31 0.81 1.82 1.34 23.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.58 1.57 1.57 1.57 1.56 1.27%
Adjusted Per Share Value based on latest NOSH - 202,641
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.80 22.67 21.45 18.51 19.64 23.15 22.67 6.16%
EPS 0.91 0.52 0.65 0.66 0.41 0.90 0.68 21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7924 0.6941 0.8004 0.7912 0.7926 0.7756 0.7897 0.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.35 0.40 0.35 0.41 0.37 0.37 -
P/RPS 0.70 0.68 0.94 0.95 1.05 0.79 0.83 -10.72%
P/EPS 19.16 29.68 31.03 26.80 50.53 20.38 27.70 -21.76%
EY 5.22 3.37 3.22 3.73 1.98 4.91 3.61 27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.25 0.22 0.26 0.24 0.24 -5.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 25/05/10 22/02/10 25/11/09 21/08/09 21/05/09 -
Price 0.39 0.36 0.36 0.39 0.34 0.35 0.38 -
P/RPS 0.78 0.70 0.85 1.06 0.87 0.75 0.85 -5.56%
P/EPS 21.35 30.53 27.93 29.87 41.91 19.28 28.45 -17.40%
EY 4.68 3.28 3.58 3.35 2.39 5.19 3.51 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.23 0.25 0.22 0.22 0.24 2.75%

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