[BCB] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[BCB] BCB BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -25.26%
YoY- 182.04%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 281,945 164,578 123,890 118,560 91,074 93,079 108,221 17.29%
PBT 43,808 20,924 12,300 9,911 3,625 6,156 7,056 35.55%
Tax -11,294 -4,823 -4,567 -3,929 -1,504 -2,550 -3,779 20.00%
NP 32,514 16,101 7,733 5,982 2,121 3,606 3,277 46.56%
-
NP to SH 30,692 15,803 7,992 5,982 2,121 3,606 3,277 45.16%
-
Tax Rate 25.78% 23.05% 37.13% 39.64% 41.49% 41.42% 53.56% -
Total Cost 249,431 148,477 116,157 112,578 88,953 89,473 104,944 15.51%
-
Net Worth 382,385 351,958 439,053 321,546 325,595 316,280 313,540 3.36%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 60 - - - - - - -
Div Payout % 0.20% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 382,385 351,958 439,053 321,546 325,595 316,280 313,540 3.36%
NOSH 200,201 201,119 262,906 200,966 202,233 201,452 202,283 -0.17%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.53% 9.78% 6.24% 5.05% 2.33% 3.87% 3.03% -
ROE 8.03% 4.49% 1.82% 1.86% 0.65% 1.14% 1.05% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 140.83 81.83 47.12 58.99 45.03 46.20 53.50 17.49%
EPS 15.33 7.89 3.84 2.98 1.05 1.79 1.62 45.41%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.75 1.67 1.60 1.61 1.57 1.55 3.54%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 70.11 40.93 30.81 29.48 22.65 23.15 26.91 17.29%
EPS 7.63 3.93 1.99 1.49 0.53 0.90 0.81 45.30%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9509 0.8752 1.0918 0.7996 0.8097 0.7865 0.7797 3.36%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.00 0.725 0.41 0.52 0.35 0.37 0.46 -
P/RPS 0.71 0.89 0.87 0.88 0.78 0.80 0.86 -3.14%
P/EPS 6.52 9.23 13.49 17.47 33.37 20.67 28.40 -21.74%
EY 15.33 10.84 7.41 5.72 3.00 4.84 3.52 27.77%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.25 0.33 0.22 0.24 0.30 9.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 26/08/11 23/08/10 21/08/09 22/08/08 -
Price 1.40 0.62 0.44 0.525 0.36 0.35 0.44 -
P/RPS 0.99 0.76 0.93 0.89 0.80 0.76 0.82 3.18%
P/EPS 9.13 7.89 14.47 17.64 34.33 19.55 27.16 -16.60%
EY 10.95 12.67 6.91 5.67 2.91 5.11 3.68 19.92%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.35 0.26 0.33 0.22 0.22 0.28 17.30%

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