[BCB] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -0.76%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 98,037 99,719 91,144 86,276 74,419 78,976 93,079 3.51%
PBT 6,414 5,717 3,587 4,278 4,846 3,599 6,156 2.76%
Tax -2,231 -2,056 -1,504 -1,652 -2,200 -1,952 -2,550 -8.50%
NP 4,183 3,661 2,083 2,626 2,646 1,647 3,606 10.37%
-
NP to SH 4,183 3,661 2,083 2,626 2,646 1,647 3,606 10.37%
-
Tax Rate 34.78% 35.96% 41.93% 38.62% 45.40% 54.24% 41.42% -
Total Cost 93,854 96,058 89,061 83,650 71,773 77,329 89,473 3.22%
-
Net Worth 321,220 318,642 279,133 321,851 318,147 318,710 311,906 1.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 321,220 318,642 279,133 321,851 318,147 318,710 311,906 1.97%
NOSH 202,025 200,404 176,666 203,703 202,641 202,999 198,666 1.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.27% 3.67% 2.29% 3.04% 3.56% 2.09% 3.87% -
ROE 1.30% 1.15% 0.75% 0.82% 0.83% 0.52% 1.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.53 49.76 51.59 42.35 36.72 38.90 46.85 2.36%
EPS 2.07 1.83 1.18 1.29 1.31 0.81 1.82 8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 1.58 1.58 1.57 1.57 1.57 0.84%
Adjusted Per Share Value based on latest NOSH - 203,703
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.38 24.80 22.67 21.45 18.51 19.64 23.15 3.50%
EPS 1.04 0.91 0.52 0.65 0.66 0.41 0.90 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7988 0.7924 0.6941 0.8004 0.7912 0.7926 0.7756 1.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.35 0.35 0.40 0.35 0.41 0.37 -
P/RPS 0.82 0.70 0.68 0.94 0.95 1.05 0.79 2.50%
P/EPS 19.32 19.16 29.68 31.03 26.80 50.53 20.38 -3.48%
EY 5.18 5.22 3.37 3.22 3.73 1.98 4.91 3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.22 0.25 0.22 0.26 0.24 2.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 23/08/10 25/05/10 22/02/10 25/11/09 21/08/09 -
Price 0.54 0.39 0.36 0.36 0.39 0.34 0.35 -
P/RPS 1.11 0.78 0.70 0.85 1.06 0.87 0.75 29.77%
P/EPS 26.08 21.35 30.53 27.93 29.87 41.91 19.28 22.24%
EY 3.83 4.68 3.28 3.58 3.35 2.39 5.19 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.23 0.23 0.25 0.22 0.22 33.56%

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