[BCB] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[BCB] BCB BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 47.2%
YoY- 16.57%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 239,352 495,596 145,012 158,084 104,540 95,576 61,276 25.48%
PBT 41,172 60,152 20,956 15,128 14,880 10,908 2,388 60.69%
Tax -15,960 -17,212 -5,028 -3,712 -4,096 -2,972 -764 65.91%
NP 25,212 42,940 15,928 11,416 10,784 7,936 1,624 57.91%
-
NP to SH 17,460 34,408 16,244 11,764 10,092 7,936 1,624 48.53%
-
Tax Rate 38.76% 28.61% 23.99% 24.54% 27.53% 27.25% 31.99% -
Total Cost 214,140 452,656 129,084 146,668 93,756 87,640 59,652 23.72%
-
Net Worth 404,463 392,091 354,087 340,430 333,035 318,642 318,710 4.04%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 404,463 392,091 354,087 340,430 333,035 318,642 318,710 4.04%
NOSH 200,229 200,046 200,049 201,438 201,840 200,404 202,999 -0.22%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.53% 8.66% 10.98% 7.22% 10.32% 8.30% 2.65% -
ROE 4.32% 8.78% 4.59% 3.46% 3.03% 2.49% 0.51% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.54 247.74 72.49 78.48 51.79 47.69 30.19 25.76%
EPS 8.72 17.20 8.12 5.84 5.00 3.96 0.80 48.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.96 1.77 1.69 1.65 1.59 1.57 4.28%
Adjusted Per Share Value based on latest NOSH - 201,438
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 58.02 120.14 35.15 38.32 25.34 23.17 14.85 25.48%
EPS 4.23 8.34 3.94 2.85 2.45 1.92 0.39 48.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9805 0.9505 0.8584 0.8253 0.8074 0.7725 0.7726 4.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.10 1.39 0.69 0.41 0.38 0.35 0.41 -
P/RPS 0.92 0.56 0.95 0.52 0.73 0.73 1.36 -6.30%
P/EPS 12.61 8.08 8.50 7.02 7.60 8.84 51.25 -20.83%
EY 7.93 12.37 11.77 14.24 13.16 11.31 1.95 26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.39 0.24 0.23 0.22 0.26 12.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 30/11/12 29/11/11 23/11/10 25/11/09 -
Price 1.20 1.25 0.67 0.40 0.40 0.39 0.34 -
P/RPS 1.00 0.50 0.92 0.51 0.77 0.82 1.13 -2.01%
P/EPS 13.76 7.27 8.25 6.85 8.00 9.85 42.50 -17.12%
EY 7.27 13.76 12.12 14.60 12.50 10.15 2.35 20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.38 0.24 0.24 0.25 0.22 17.86%

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