[BCB] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[BCB] BCB BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 82.27%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 148,976 114,862 90,754 76,968 114,288 130,340 134,332 1.73%
PBT 13,212 10,092 10,006 4,352 6,972 8,294 9,106 6.39%
Tax -3,338 -2,726 -2,846 -1,392 -2,092 -2,156 -2,550 4.58%
NP 9,874 7,366 7,160 2,960 4,880 6,138 6,556 7.05%
-
NP to SH 10,226 7,020 7,160 2,960 4,880 6,138 6,556 7.68%
-
Tax Rate 25.26% 27.01% 28.44% 31.99% 30.01% 25.99% 28.00% -
Total Cost 139,102 107,496 83,594 74,008 109,408 124,202 127,776 1.42%
-
Net Worth 342,208 330,942 321,593 318,301 314,578 306,899 307,565 1.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 342,208 330,942 321,593 318,301 314,578 306,899 307,565 1.79%
NOSH 201,299 200,571 202,259 202,739 201,652 201,907 202,345 -0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.63% 6.41% 7.89% 3.85% 4.27% 4.71% 4.88% -
ROE 2.99% 2.12% 2.23% 0.93% 1.55% 2.00% 2.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 74.01 57.27 44.87 37.96 56.68 64.55 66.39 1.82%
EPS 5.08 3.50 3.54 1.46 2.42 3.04 3.24 7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.59 1.57 1.56 1.52 1.52 1.88%
Adjusted Per Share Value based on latest NOSH - 202,641
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.12 27.85 22.00 18.66 27.71 31.60 32.57 1.73%
EPS 2.48 1.70 1.74 0.72 1.18 1.49 1.59 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8296 0.8023 0.7796 0.7716 0.7626 0.744 0.7456 1.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.40 0.40 0.35 0.38 0.55 0.47 -
P/RPS 0.53 0.70 0.89 0.92 0.67 0.85 0.71 -4.75%
P/EPS 7.68 11.43 11.30 23.97 15.70 18.09 14.51 -10.05%
EY 13.03 8.75 8.85 4.17 6.37 5.53 6.89 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.22 0.24 0.36 0.31 -4.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 21/02/11 22/02/10 12/02/09 21/02/08 16/02/07 -
Price 0.405 0.40 0.54 0.39 0.38 0.47 0.70 -
P/RPS 0.55 0.70 1.20 1.03 0.67 0.73 1.05 -10.20%
P/EPS 7.97 11.43 15.25 26.71 15.70 15.46 21.60 -15.29%
EY 12.54 8.75 6.56 3.74 6.37 6.47 4.63 18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.25 0.24 0.31 0.46 -10.26%

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