[BCB] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 20.54%
YoY- 18.59%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 140,946 137,275 123,889 127,906 130,614 120,801 118,560 12.16%
PBT 13,860 12,362 12,300 11,800 9,792 10,742 9,749 26.30%
Tax -4,873 -4,471 -4,567 -4,138 -3,661 -4,002 -3,721 19.60%
NP 8,987 7,891 7,733 7,662 6,131 6,740 6,028 30.34%
-
NP to SH 9,201 8,016 7,598 7,182 5,958 6,567 6,028 32.39%
-
Tax Rate 35.16% 36.17% 37.13% 35.07% 37.39% 37.26% 38.17% -
Total Cost 131,959 129,384 116,156 120,244 124,483 114,061 112,532 11.14%
-
Net Worth 341,888 340,430 49,550 364,816 332,357 333,035 410,000 -11.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 341,888 340,430 49,550 364,816 332,357 333,035 410,000 -11.35%
NOSH 201,111 201,438 49,550 218,453 201,428 201,840 250,000 -13.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.38% 5.75% 6.24% 5.99% 4.69% 5.58% 5.08% -
ROE 2.69% 2.35% 15.33% 1.97% 1.79% 1.97% 1.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.08 68.15 250.03 58.55 64.84 59.85 47.42 29.59%
EPS 4.58 3.98 15.33 3.29 2.96 3.25 2.41 53.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.69 1.00 1.67 1.65 1.65 1.64 2.41%
Adjusted Per Share Value based on latest NOSH - 218,453
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.17 33.28 30.03 31.01 31.66 29.29 28.74 12.17%
EPS 2.23 1.94 1.84 1.74 1.44 1.59 1.46 32.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8253 0.1201 0.8844 0.8057 0.8074 0.9939 -11.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.41 0.41 0.38 0.40 0.38 0.52 -
P/RPS 0.56 0.60 0.16 0.65 0.62 0.63 1.10 -36.11%
P/EPS 8.52 10.30 2.67 11.56 13.52 11.68 21.57 -46.01%
EY 11.73 9.71 37.40 8.65 7.39 8.56 4.64 85.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.41 0.23 0.24 0.23 0.32 -19.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.405 0.40 0.44 0.41 0.40 0.40 0.525 -
P/RPS 0.58 0.59 0.18 0.70 0.62 0.67 1.11 -34.99%
P/EPS 8.85 10.05 2.87 12.47 13.52 12.29 21.77 -44.97%
EY 11.30 9.95 34.85 8.02 7.39 8.13 4.59 81.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.44 0.25 0.24 0.24 0.32 -17.37%

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