[BCB] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[BCB] BCB BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 14.26%
YoY- 58.09%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 120,801 118,560 109,605 98,037 99,719 91,144 86,276 25.13%
PBT 10,742 9,749 9,214 6,414 5,717 3,587 4,278 84.63%
Tax -4,002 -3,721 -3,158 -2,231 -2,056 -1,504 -1,652 80.27%
NP 6,740 6,028 6,056 4,183 3,661 2,083 2,626 87.35%
-
NP to SH 6,567 6,028 6,056 4,183 3,661 2,083 2,626 84.13%
-
Tax Rate 37.26% 38.17% 34.27% 34.78% 35.96% 41.93% 38.62% -
Total Cost 114,061 112,532 103,549 93,854 96,058 89,061 83,650 22.94%
-
Net Worth 333,035 410,000 325,085 321,220 318,642 279,133 321,851 2.30%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 333,035 410,000 325,085 321,220 318,642 279,133 321,851 2.30%
NOSH 201,840 250,000 201,916 202,025 200,404 176,666 203,703 -0.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.58% 5.08% 5.53% 4.27% 3.67% 2.29% 3.04% -
ROE 1.97% 1.47% 1.86% 1.30% 1.15% 0.75% 0.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.85 47.42 54.28 48.53 49.76 51.59 42.35 25.90%
EPS 3.25 2.41 3.00 2.07 1.83 1.18 1.29 85.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.61 1.59 1.59 1.58 1.58 2.92%
Adjusted Per Share Value based on latest NOSH - 202,025
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.29 28.74 26.57 23.77 24.17 22.10 20.92 25.12%
EPS 1.59 1.46 1.47 1.01 0.89 0.50 0.64 83.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8074 0.9939 0.7881 0.7787 0.7725 0.6767 0.7802 2.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.38 0.52 0.53 0.40 0.35 0.35 0.40 -
P/RPS 0.63 1.10 0.98 0.82 0.70 0.68 0.94 -23.39%
P/EPS 11.68 21.57 17.67 19.32 19.16 29.68 31.03 -47.83%
EY 8.56 4.64 5.66 5.18 5.22 3.37 3.22 91.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.33 0.25 0.22 0.22 0.25 -5.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 20/05/11 21/02/11 23/11/10 23/08/10 25/05/10 -
Price 0.40 0.525 0.58 0.54 0.39 0.36 0.36 -
P/RPS 0.67 1.11 1.07 1.11 0.78 0.70 0.85 -14.65%
P/EPS 12.29 21.77 19.34 26.08 21.35 30.53 27.93 -42.11%
EY 8.13 4.59 5.17 3.83 4.68 3.28 3.58 72.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.36 0.34 0.25 0.23 0.23 2.87%

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