[BCB] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -8.56%
YoY- -32.56%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 159,596 119,593 107,132 82,517 91,588 114,317 128,269 3.70%
PBT 17,012 13,634 10,900 3,397 5,901 6,340 7,041 15.82%
Tax -3,870 -3,452 -2,896 -690 -1,888 -1,582 -2,072 10.96%
NP 13,141 10,182 8,004 2,706 4,013 4,757 4,969 17.57%
-
NP to SH 12,854 10,182 8,004 2,706 4,013 4,757 4,969 17.14%
-
Tax Rate 22.75% 25.32% 26.57% 20.31% 31.99% 24.95% 29.43% -
Total Cost 146,454 109,410 99,128 79,810 87,574 109,560 123,300 2.90%
-
Net Worth 345,469 358,252 324,323 317,564 315,140 308,420 306,218 2.02%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 345,469 358,252 324,323 317,564 315,140 308,420 306,218 2.02%
NOSH 200,854 214,522 201,442 200,990 202,013 201,581 201,459 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.23% 8.51% 7.47% 3.28% 4.38% 4.16% 3.87% -
ROE 3.72% 2.84% 2.47% 0.85% 1.27% 1.54% 1.62% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 79.46 55.75 53.18 41.06 45.34 56.71 63.67 3.75%
EPS 6.40 4.75 3.97 1.35 1.99 2.36 2.47 17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.67 1.61 1.58 1.56 1.53 1.52 2.07%
Adjusted Per Share Value based on latest NOSH - 203,703
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 38.69 28.99 25.97 20.00 22.20 27.71 31.10 3.70%
EPS 3.12 2.47 1.94 0.66 0.97 1.15 1.20 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8375 0.8685 0.7862 0.7699 0.764 0.7477 0.7423 2.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.40 0.38 0.53 0.40 0.37 0.50 0.62 -
P/RPS 0.50 0.68 1.00 0.97 0.82 0.88 0.97 -10.44%
P/EPS 6.25 8.01 13.34 29.70 18.62 21.19 25.14 -20.68%
EY 16.00 12.49 7.50 3.37 5.37 4.72 3.98 26.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.33 0.25 0.24 0.33 0.41 -9.17%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 20/05/11 25/05/10 21/05/09 22/05/08 16/05/07 -
Price 0.565 0.41 0.58 0.36 0.38 0.45 0.62 -
P/RPS 0.71 0.74 1.09 0.88 0.84 0.79 0.97 -5.06%
P/EPS 8.83 8.64 14.60 26.73 19.13 19.07 25.14 -15.98%
EY 11.33 11.58 6.85 3.74 5.23 5.24 3.98 19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.36 0.23 0.24 0.29 0.41 -3.54%

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