[BCB] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[BCB] BCB BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -9.78%
YoY- 141.89%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 237,688 148,976 114,862 90,754 76,968 114,288 130,340 10.52%
PBT 37,680 13,212 10,092 10,006 4,352 6,972 8,294 28.66%
Tax -9,104 -3,338 -2,726 -2,846 -1,392 -2,092 -2,156 27.10%
NP 28,576 9,874 7,366 7,160 2,960 4,880 6,138 29.18%
-
NP to SH 25,760 10,226 7,020 7,160 2,960 4,880 6,138 26.97%
-
Tax Rate 24.16% 25.26% 27.01% 28.44% 31.99% 30.01% 25.99% -
Total Cost 209,112 139,102 107,496 83,594 74,008 109,408 124,202 9.06%
-
Net Worth 364,566 342,208 330,942 321,593 318,301 314,578 306,899 2.90%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 364,566 342,208 330,942 321,593 318,301 314,578 306,899 2.90%
NOSH 200,311 201,299 200,571 202,259 202,739 201,652 201,907 -0.13%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.02% 6.63% 6.41% 7.89% 3.85% 4.27% 4.71% -
ROE 7.07% 2.99% 2.12% 2.23% 0.93% 1.55% 2.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 118.66 74.01 57.27 44.87 37.96 56.68 64.55 10.66%
EPS 12.86 5.08 3.50 3.54 1.46 2.42 3.04 27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.70 1.65 1.59 1.57 1.56 1.52 3.04%
Adjusted Per Share Value based on latest NOSH - 202,025
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.62 36.12 27.85 22.00 18.66 27.71 31.60 10.52%
EPS 6.24 2.48 1.70 1.74 0.72 1.18 1.49 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8838 0.8296 0.8023 0.7796 0.7716 0.7626 0.744 2.90%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.68 0.39 0.40 0.40 0.35 0.38 0.55 -
P/RPS 0.57 0.53 0.70 0.89 0.92 0.67 0.85 -6.43%
P/EPS 5.29 7.68 11.43 11.30 23.97 15.70 18.09 -18.51%
EY 18.91 13.03 8.75 8.85 4.17 6.37 5.53 22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.24 0.25 0.22 0.24 0.36 0.45%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 29/02/12 21/02/11 22/02/10 12/02/09 21/02/08 -
Price 0.74 0.405 0.40 0.54 0.39 0.38 0.47 -
P/RPS 0.62 0.55 0.70 1.20 1.03 0.67 0.73 -2.68%
P/EPS 5.75 7.97 11.43 15.25 26.71 15.70 15.46 -15.18%
EY 17.38 12.54 8.75 6.56 3.74 6.37 6.47 17.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.24 0.34 0.25 0.24 0.31 4.76%

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