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

Stock
[BCB] BCB BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -54.96%
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 158,084 104,540 95,576 61,276 117,688 131,740 136,820 2.43%
PBT 15,128 14,880 10,908 2,388 12,616 8,436 11,852 4.14%
Tax -3,712 -4,096 -2,972 -764 -3,156 -2,192 -3,320 1.87%
NP 11,416 10,784 7,936 1,624 9,460 6,244 8,532 4.96%
-
NP to SH 11,764 10,092 7,936 1,624 9,460 6,244 8,532 5.49%
-
Tax Rate 24.54% 27.53% 27.25% 31.99% 25.02% 25.98% 28.01% -
Total Cost 146,668 93,756 87,640 59,652 108,228 125,496 128,288 2.25%
-
Net Worth 340,430 333,035 318,642 318,710 315,333 308,145 303,851 1.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 340,430 333,035 318,642 318,710 315,333 308,145 303,851 1.91%
NOSH 201,438 201,840 200,404 202,999 202,136 202,727 201,226 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.22% 10.32% 8.30% 2.65% 8.04% 4.74% 6.24% -
ROE 3.46% 3.03% 2.49% 0.51% 3.00% 2.03% 2.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.48 51.79 47.69 30.19 58.22 64.98 67.99 2.41%
EPS 5.84 5.00 3.96 0.80 4.68 3.08 4.24 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.65 1.59 1.57 1.56 1.52 1.51 1.89%
Adjusted Per Share Value based on latest NOSH - 202,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.32 25.34 23.17 14.85 28.53 31.94 33.17 2.43%
EPS 2.85 2.45 1.92 0.39 2.29 1.51 2.07 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8253 0.8074 0.7725 0.7726 0.7644 0.747 0.7366 1.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 7.02 7.60 8.84 51.25 9.19 19.81 9.91 -5.57%
EY 14.24 13.16 11.31 1.95 10.88 5.05 10.10 5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.22 0.26 0.28 0.40 0.28 -2.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 6.85 8.00 9.85 42.50 8.12 19.48 9.67 -5.57%
EY 14.60 12.50 10.15 2.35 12.32 5.13 10.34 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.22 0.24 0.39 0.27 -1.94%

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