[BCB] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[BCB] BCB BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 2.68%
YoY- -12.63%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 74,419 78,976 93,079 91,174 100,195 104,708 108,221 -22.03%
PBT 4,846 3,599 6,156 6,727 6,395 8,101 7,056 -22.10%
Tax -2,200 -1,952 -2,550 -4,008 -3,747 -4,020 -3,779 -30.21%
NP 2,646 1,647 3,606 2,719 2,648 4,081 3,277 -13.25%
-
NP to SH 2,646 1,647 3,606 2,719 2,648 4,081 3,277 -13.25%
-
Tax Rate 45.40% 54.24% 41.42% 59.58% 58.59% 49.62% 53.56% -
Total Cost 71,773 77,329 89,473 88,455 97,547 100,627 104,944 -22.32%
-
Net Worth 318,147 318,710 311,906 317,571 292,499 315,333 322,178 -0.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 318,147 318,710 311,906 317,571 292,499 315,333 322,178 -0.83%
NOSH 202,641 202,999 198,666 203,571 187,500 202,136 207,857 -1.67%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.56% 2.09% 3.87% 2.98% 2.64% 3.90% 3.03% -
ROE 0.83% 0.52% 1.16% 0.86% 0.91% 1.29% 1.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.72 38.90 46.85 44.79 53.44 51.80 52.07 -20.72%
EPS 1.31 0.81 1.82 1.34 1.41 2.02 1.58 -11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.57 1.56 1.56 1.56 1.55 0.85%
Adjusted Per Share Value based on latest NOSH - 203,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.51 19.64 23.15 22.67 24.92 26.04 26.91 -22.02%
EPS 0.66 0.41 0.90 0.68 0.66 1.01 0.81 -12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7912 0.7926 0.7756 0.7897 0.7274 0.7842 0.8012 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.41 0.37 0.37 0.38 0.43 0.46 -
P/RPS 0.95 1.05 0.79 0.83 0.71 0.83 0.88 5.22%
P/EPS 26.80 50.53 20.38 27.70 26.91 21.30 29.18 -5.49%
EY 3.73 1.98 4.91 3.61 3.72 4.70 3.43 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.24 0.24 0.24 0.28 0.30 -18.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 21/08/09 21/05/09 12/02/09 20/11/08 22/08/08 -
Price 0.39 0.34 0.35 0.38 0.38 0.38 0.44 -
P/RPS 1.06 0.87 0.75 0.85 0.71 0.73 0.85 15.81%
P/EPS 29.87 41.91 19.28 28.45 26.91 18.82 27.91 4.61%
EY 3.35 2.39 5.19 3.51 3.72 5.31 3.58 -4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.22 0.24 0.24 0.24 0.28 -7.25%

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