[BCB] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[BCB] BCB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 14.78%
YoY- 54.43%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 161,411 164,679 153,891 140,946 137,275 123,889 127,906 16.76%
PBT 22,865 21,408 14,833 13,860 12,362 12,300 11,800 55.36%
Tax -4,943 -4,614 -4,881 -4,873 -4,471 -4,567 -4,138 12.56%
NP 17,922 16,794 9,952 8,987 7,891 7,733 7,662 76.11%
-
NP to SH 17,652 16,532 10,082 9,201 8,016 7,598 7,182 82.02%
-
Tax Rate 21.62% 21.55% 32.91% 35.16% 36.17% 37.13% 35.07% -
Total Cost 143,489 147,885 143,939 131,959 129,384 116,156 120,244 12.49%
-
Net Worth 354,087 351,581 346,140 341,888 340,430 49,550 364,816 -1.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,087 351,581 346,140 341,888 340,430 49,550 364,816 -1.96%
NOSH 200,049 200,903 201,244 201,111 201,438 49,550 218,453 -5.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.10% 10.20% 6.47% 6.38% 5.75% 6.24% 5.99% -
ROE 4.99% 4.70% 2.91% 2.69% 2.35% 15.33% 1.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.69 81.97 76.47 70.08 68.15 250.03 58.55 23.81%
EPS 8.82 8.23 5.01 4.58 3.98 15.33 3.29 92.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.75 1.72 1.70 1.69 1.00 1.67 3.94%
Adjusted Per Share Value based on latest NOSH - 201,111
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.14 40.95 38.27 35.05 34.14 30.81 31.81 16.75%
EPS 4.39 4.11 2.51 2.29 1.99 1.89 1.79 81.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8805 0.8743 0.8608 0.8502 0.8466 0.1232 0.9072 -1.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.725 0.40 0.39 0.41 0.41 0.38 -
P/RPS 0.86 0.88 0.52 0.56 0.60 0.16 0.65 20.49%
P/EPS 7.82 8.81 7.98 8.52 10.30 2.67 11.56 -22.92%
EY 12.79 11.35 12.52 11.73 9.71 37.40 8.65 29.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.23 0.23 0.24 0.41 0.23 42.15%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.67 0.62 0.565 0.405 0.40 0.44 0.41 -
P/RPS 0.83 0.76 0.74 0.58 0.59 0.18 0.70 12.01%
P/EPS 7.59 7.53 11.28 8.85 10.05 2.87 12.47 -28.15%
EY 13.17 13.27 8.87 11.30 9.95 34.85 8.02 39.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.33 0.24 0.24 0.44 0.25 32.16%

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