[BCB] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	119,593	107,132	82,517	91,588	114,317	128,269	123,376	-0.51%
YoY %	11.63%	29.83%	-9.90%	-19.88%	-10.88%	3.97%	-	-
Horiz. %	96.93%	86.83%	66.88%	74.23%	92.66%	103.97%	100.00%	-
PBT	13,634	10,900	3,397	5,901	6,340	7,041	10,666	4.17%
YoY %	25.08%	220.87%	-42.43%	-6.92%	-9.96%	-33.99%	-	-
Horiz. %	127.83%	102.19%	31.85%	55.33%	59.44%	66.01%	100.00%	-
Tax	-3,452	-2,896	-690	-1,888	-1,582	-2,072	-2,986	2.44%
YoY %	-19.20%	-319.71%	63.45%	-19.34%	23.65%	30.61%	-	-
Horiz. %	115.61%	96.99%	23.11%	63.23%	52.98%	69.39%	100.00%	-
NP	10,182	8,004	2,706	4,013	4,757	4,969	7,680	4.80%
YoY %	27.21%	195.79%	-32.57%	-15.64%	-4.27%	-35.30%	-	-
Horiz. %	132.58%	104.22%	35.23%	52.25%	61.94%	64.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,182	8,004	2,706	4,013	4,757	4,969	7,680	4.80%
YoY %	27.21%	195.79%	-32.57%	-15.64%	-4.27%	-35.30%	-	-
Horiz. %	132.58%	104.22%	35.23%	52.25%	61.94%	64.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.32%	26.57%	20.31%	31.99%	24.95%	29.43%	28.00%	-
YoY %	-4.70%	30.82%	-36.51%	28.22%	-15.22%	5.11%	-	-
Horiz. %	90.43%	94.89%	72.54%	114.25%	89.11%	105.11%	100.00%	-
Total Cost	109,410	99,128	79,810	87,574	109,560	123,300	115,696	-0.92%
YoY %	10.37%	24.20%	-8.87%	-20.07%	-11.14%	6.57%	-	-
Horiz. %	94.57%	85.68%	68.98%	75.69%	94.70%	106.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	358,252	324,323	317,564	315,140	308,420	306,218	304,225	2.75%
YoY %	10.46%	2.13%	0.77%	2.18%	0.72%	0.66%	-	-
Horiz. %	117.76%	106.61%	104.38%	103.59%	101.38%	100.66%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	358,252	324,323	317,564	315,140	308,420	306,218	304,225	2.75%
YoY %	10.46%	2.13%	0.77%	2.18%	0.72%	0.66%	-	-
Horiz. %	117.76%	106.61%	104.38%	103.59%	101.38%	100.66%	100.00%	-
NOSH	214,522	201,442	200,990	202,013	201,581	201,459	202,816	0.93%
YoY %	6.49%	0.22%	-0.51%	0.21%	0.06%	-0.67%	-	-
Horiz. %	105.77%	99.32%	99.10%	99.60%	99.39%	99.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	8.51%	7.47%	3.28%	4.38%	4.16%	3.87%	6.22%	-
YoY %	13.92%	127.74%	-25.11%	5.29%	7.49%	-37.78%	-	-
Horiz. %	136.82%	120.10%	52.73%	70.42%	66.88%	62.22%	100.00%	-
ROE	2.84%	2.47%	0.85%	1.27%	1.54%	1.62%	2.52%	-
YoY %	14.98%	190.59%	-33.07%	-17.53%	-4.94%	-35.71%	-	-
Horiz. %	112.70%	98.02%	33.73%	50.40%	61.11%	64.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	55.75	53.18	41.06	45.34	56.71	63.67	60.83	-1.44%
YoY %	4.83%	29.52%	-9.44%	-20.05%	-10.93%	4.67%	-	-
Horiz. %	91.65%	87.42%	67.50%	74.54%	93.23%	104.67%	100.00%	-
EPS	4.75	3.97	1.35	1.99	2.36	2.47	3.79	3.83%
YoY %	19.65%	194.07%	-32.16%	-15.68%	-4.45%	-34.83%	-	-
Horiz. %	125.33%	104.75%	35.62%	52.51%	62.27%	65.17%	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	1.67	1.61	1.58	1.56	1.53	1.52	1.50	1.80%
YoY %	3.73%	1.90%	1.28%	1.96%	0.66%	1.33%	-	-
Horiz. %	111.33%	107.33%	105.33%	104.00%	102.00%	101.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 203,571
RPS	29.74	26.64	20.52	22.78	28.43	31.90	30.68	-0.51%
YoY %	11.64%	29.82%	-9.92%	-19.87%	-10.88%	3.98%	-	-
Horiz. %	96.94%	86.83%	66.88%	74.25%	92.67%	103.98%	100.00%	-
EPS	2.53	1.99	0.67	1.00	1.18	1.24	1.91	4.79%
YoY %	27.14%	197.01%	-33.00%	-15.25%	-4.84%	-35.08%	-	-
Horiz. %	132.46%	104.19%	35.08%	52.36%	61.78%	64.92%	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	0.8909	0.8065	0.7897	0.7837	0.767	0.7615	0.7565	2.76%
YoY %	10.46%	2.13%	0.77%	2.18%	0.72%	0.66%	-	-
Horiz. %	117.77%	106.61%	104.39%	103.60%	101.39%	100.66%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.38	0.53	0.40	0.37	0.50	0.62	0.45	-
P/RPS	0.68	1.00	0.97	0.82	0.88	0.97	0.74	-1.39%
YoY %	-32.00%	3.09%	18.29%	-6.82%	-9.28%	31.08%	-	-
Horiz. %	91.89%	135.14%	131.08%	110.81%	118.92%	131.08%	100.00%	-
P/EPS	8.01	13.34	29.70	18.62	21.19	25.14	11.88	-6.35%
YoY %	-39.96%	-55.08%	59.51%	-12.13%	-15.71%	111.62%	-	-
Horiz. %	67.42%	112.29%	250.00%	156.73%	178.37%	211.62%	100.00%	-
EY	12.49	7.50	3.37	5.37	4.72	3.98	8.41	6.80%
YoY %	66.53%	122.55%	-37.24%	13.77%	18.59%	-52.68%	-	-
Horiz. %	148.51%	89.18%	40.07%	63.85%	56.12%	47.32%	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	0.23	0.33	0.25	0.24	0.33	0.41	0.30	-4.32%
YoY %	-30.30%	32.00%	4.17%	-27.27%	-19.51%	36.67%	-	-
Horiz. %	76.67%	110.00%	83.33%	80.00%	110.00%	136.67%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	31/05/12	20/05/11	25/05/10	21/05/09	22/05/08	16/05/07	23/05/06	-
Price	0.41	0.58	0.36	0.38	0.45	0.62	0.43	-
P/RPS	0.74	1.09	0.88	0.84	0.79	0.97	0.71	0.69%
YoY %	-32.11%	23.86%	4.76%	6.33%	-18.56%	36.62%	-	-
Horiz. %	104.23%	153.52%	123.94%	118.31%	111.27%	136.62%	100.00%	-
P/EPS	8.64	14.60	26.73	19.13	19.07	25.14	11.36	-4.45%
YoY %	-40.82%	-45.38%	39.73%	0.31%	-24.14%	121.30%	-	-
Horiz. %	76.06%	128.52%	235.30%	168.40%	167.87%	221.30%	100.00%	-
EY	11.58	6.85	3.74	5.23	5.24	3.98	8.81	4.65%
YoY %	69.05%	83.16%	-28.49%	-0.19%	31.66%	-54.82%	-	-
Horiz. %	131.44%	77.75%	42.45%	59.36%	59.48%	45.18%	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	0.25	0.36	0.23	0.24	0.29	0.41	0.29	-2.44%
YoY %	-30.56%	56.52%	-4.17%	-17.24%	-29.27%	41.38%	-	-
Horiz. %	86.21%	124.14%	79.31%	82.76%	100.00%	141.38%	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