[BCB] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[BCB] BCB BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 44.78%
YoY- 130.62%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 130,614 120,801 118,560 109,605 98,037 99,719 91,144 27.02%
PBT 9,792 10,742 9,749 9,214 6,414 5,717 3,587 94.96%
Tax -3,661 -4,002 -3,721 -3,158 -2,231 -2,056 -1,504 80.66%
NP 6,131 6,740 6,028 6,056 4,183 3,661 2,083 104.97%
-
NP to SH 5,958 6,567 6,028 6,056 4,183 3,661 2,083 101.11%
-
Tax Rate 37.39% 37.26% 38.17% 34.27% 34.78% 35.96% 41.93% -
Total Cost 124,483 114,061 112,532 103,549 93,854 96,058 89,061 24.93%
-
Net Worth 332,357 333,035 410,000 325,085 321,220 318,642 279,133 12.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 332,357 333,035 410,000 325,085 321,220 318,642 279,133 12.30%
NOSH 201,428 201,840 250,000 201,916 202,025 200,404 176,666 9.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.69% 5.58% 5.08% 5.53% 4.27% 3.67% 2.29% -
ROE 1.79% 1.97% 1.47% 1.86% 1.30% 1.15% 0.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.84 59.85 47.42 54.28 48.53 49.76 51.59 16.41%
EPS 2.96 3.25 2.41 3.00 2.07 1.83 1.18 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.64 1.61 1.59 1.59 1.58 2.92%
Adjusted Per Share Value based on latest NOSH - 201,916
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.66 29.29 28.74 26.57 23.77 24.17 22.10 26.99%
EPS 1.44 1.59 1.46 1.47 1.01 0.89 0.50 102.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8057 0.8074 0.9939 0.7881 0.7787 0.7725 0.6767 12.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.38 0.52 0.53 0.40 0.35 0.35 -
P/RPS 0.62 0.63 1.10 0.98 0.82 0.70 0.68 -5.95%
P/EPS 13.52 11.68 21.57 17.67 19.32 19.16 29.68 -40.71%
EY 7.39 8.56 4.64 5.66 5.18 5.22 3.37 68.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.32 0.33 0.25 0.22 0.22 5.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 20/05/11 21/02/11 23/11/10 23/08/10 -
Price 0.40 0.40 0.525 0.58 0.54 0.39 0.36 -
P/RPS 0.62 0.67 1.11 1.07 1.11 0.78 0.70 -7.75%
P/EPS 13.52 12.29 21.77 19.34 26.08 21.35 30.53 -41.81%
EY 7.39 8.13 4.59 5.17 3.83 4.68 3.28 71.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.32 0.36 0.34 0.25 0.23 2.86%

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