[BCB] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	158,084	104,540	95,576	61,276	117,688	131,740	136,820	2.43%
YoY %	51.22%	9.38%	55.98%	-47.93%	-10.67%	-3.71%	-	-
Horiz. %	115.54%	76.41%	69.86%	44.79%	86.02%	96.29%	100.00%	-
PBT	15,128	14,880	10,908	2,388	12,616	8,436	11,852	4.14%
YoY %	1.67%	36.41%	356.78%	-81.07%	49.55%	-28.82%	-	-
Horiz. %	127.64%	125.55%	92.04%	20.15%	106.45%	71.18%	100.00%	-
Tax	-3,712	-4,096	-2,972	-764	-3,156	-2,192	-3,320	1.87%
YoY %	9.38%	-37.82%	-289.01%	75.79%	-43.98%	33.98%	-	-
Horiz. %	111.81%	123.37%	89.52%	23.01%	95.06%	66.02%	100.00%	-
NP	11,416	10,784	7,936	1,624	9,460	6,244	8,532	4.96%
YoY %	5.86%	35.89%	388.67%	-82.83%	51.51%	-26.82%	-	-
Horiz. %	133.80%	126.39%	93.01%	19.03%	110.88%	73.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,764	10,092	7,936	1,624	9,460	6,244	8,532	5.49%
YoY %	16.57%	27.17%	388.67%	-82.83%	51.51%	-26.82%	-	-
Horiz. %	137.88%	118.28%	93.01%	19.03%	110.88%	73.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	27.53%	27.25%	31.99%	25.02%	25.98%	28.01%	-
YoY %	-10.86%	1.03%	-14.82%	27.86%	-3.70%	-7.25%	-	-
Horiz. %	87.61%	98.29%	97.29%	114.21%	89.33%	92.75%	100.00%	-
Total Cost	146,668	93,756	87,640	59,652	108,228	125,496	128,288	2.25%
YoY %	56.44%	6.98%	46.92%	-44.88%	-13.76%	-2.18%	-	-
Horiz. %	114.33%	73.08%	68.32%	46.50%	84.36%	97.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	340,430	333,035	318,642	318,710	315,333	308,145	303,851	1.91%
YoY %	2.22%	4.52%	-0.02%	1.07%	2.33%	1.41%	-	-
Horiz. %	112.04%	109.60%	104.87%	104.89%	103.78%	101.41%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	340,430	333,035	318,642	318,710	315,333	308,145	303,851	1.91%
YoY %	2.22%	4.52%	-0.02%	1.07%	2.33%	1.41%	-	-
Horiz. %	112.04%	109.60%	104.87%	104.89%	103.78%	101.41%	100.00%	-
NOSH	201,438	201,840	200,404	202,999	202,136	202,727	201,226	0.01%
YoY %	-0.20%	0.72%	-1.28%	0.43%	-0.29%	0.75%	-	-
Horiz. %	100.11%	100.31%	99.59%	100.88%	100.45%	100.75%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.22%	10.32%	8.30%	2.65%	8.04%	4.74%	6.24%	-
YoY %	-30.04%	24.34%	213.21%	-67.04%	69.62%	-24.04%	-	-
Horiz. %	115.71%	165.38%	133.01%	42.47%	128.85%	75.96%	100.00%	-
ROE	3.46%	3.03%	2.49%	0.51%	3.00%	2.03%	2.81%	-
YoY %	14.19%	21.69%	388.24%	-83.00%	47.78%	-27.76%	-	-
Horiz. %	123.13%	107.83%	88.61%	18.15%	106.76%	72.24%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	78.48	51.79	47.69	30.19	58.22	64.98	67.99	2.41%
YoY %	51.54%	8.60%	57.97%	-48.14%	-10.40%	-4.43%	-	-
Horiz. %	115.43%	76.17%	70.14%	44.40%	85.63%	95.57%	100.00%	-
EPS	5.84	5.00	3.96	0.80	4.68	3.08	4.24	5.47%
YoY %	16.80%	26.26%	395.00%	-82.91%	51.95%	-27.36%	-	-
Horiz. %	137.74%	117.92%	93.40%	18.87%	110.38%	72.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.69	1.65	1.59	1.57	1.56	1.52	1.51	1.89%
YoY %	2.42%	3.77%	1.27%	0.64%	2.63%	0.66%	-	-
Horiz. %	111.92%	109.27%	105.30%	103.97%	103.31%	100.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 202,999
RPS	39.31	26.00	23.77	15.24	29.27	32.76	34.02	2.43%
YoY %	51.19%	9.38%	55.97%	-47.93%	-10.65%	-3.70%	-	-
Horiz. %	115.55%	76.43%	69.87%	44.80%	86.04%	96.30%	100.00%	-
EPS	2.93	2.51	1.97	0.40	2.35	1.55	2.12	5.53%
YoY %	16.73%	27.41%	392.50%	-82.98%	51.61%	-26.89%	-	-
Horiz. %	138.21%	118.40%	92.92%	18.87%	110.85%	73.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8466	0.8282	0.7924	0.7926	0.7842	0.7663	0.7556	1.91%
YoY %	2.22%	4.52%	-0.03%	1.07%	2.34%	1.42%	-	-
Horiz. %	112.04%	109.61%	104.87%	104.90%	103.79%	101.42%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.41	0.38	0.35	0.41	0.43	0.61	0.42	-
P/RPS	0.52	0.73	0.73	1.36	0.74	0.94	0.62	-2.88%
YoY %	-28.77%	0.00%	-46.32%	83.78%	-21.28%	51.61%	-	-
Horiz. %	83.87%	117.74%	117.74%	219.35%	119.35%	151.61%	100.00%	-
P/EPS	7.02	7.60	8.84	51.25	9.19	19.81	9.91	-5.57%
YoY %	-7.63%	-14.03%	-82.75%	457.67%	-53.61%	99.90%	-	-
Horiz. %	70.84%	76.69%	89.20%	517.15%	92.73%	199.90%	100.00%	-
EY	14.24	13.16	11.31	1.95	10.88	5.05	10.10	5.88%
YoY %	8.21%	16.36%	480.00%	-82.08%	115.45%	-50.00%	-	-
Horiz. %	140.99%	130.30%	111.98%	19.31%	107.72%	50.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.23	0.22	0.26	0.28	0.40	0.28	-2.53%
YoY %	4.35%	4.55%	-15.38%	-7.14%	-30.00%	42.86%	-	-
Horiz. %	85.71%	82.14%	78.57%	92.86%	100.00%	142.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/11/12	29/11/11	23/11/10	25/11/09	20/11/08	22/11/07	28/11/06	-
Price	0.40	0.40	0.39	0.34	0.38	0.60	0.41	-
P/RPS	0.51	0.77	0.82	1.13	0.65	0.92	0.60	-2.66%
YoY %	-33.77%	-6.10%	-27.43%	73.85%	-29.35%	53.33%	-	-
Horiz. %	85.00%	128.33%	136.67%	188.33%	108.33%	153.33%	100.00%	-
P/EPS	6.85	8.00	9.85	42.50	8.12	19.48	9.67	-5.57%
YoY %	-14.38%	-18.78%	-76.82%	423.40%	-58.32%	101.45%	-	-
Horiz. %	70.84%	82.73%	101.86%	439.50%	83.97%	201.45%	100.00%	-
EY	14.60	12.50	10.15	2.35	12.32	5.13	10.34	5.91%
YoY %	16.80%	23.15%	331.91%	-80.93%	140.16%	-50.39%	-	-
Horiz. %	141.20%	120.89%	98.16%	22.73%	119.15%	49.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.24	0.25	0.22	0.24	0.39	0.27	-1.94%
YoY %	0.00%	-4.00%	13.64%	-8.33%	-38.46%	44.44%	-	-
Horiz. %	88.89%	88.89%	92.59%	81.48%	88.89%	144.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos