[BCB] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[BCB] BCB BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 67.68%
YoY- 195.71%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 178,219 119,697 89,695 80,349 61,888 68,691 85,738 12.96%
PBT 26,388 12,759 10,226 8,175 2,548 4,426 4,755 33.04%
Tax -6,354 -2,903 -2,589 -2,172 -518 -1,416 -1,187 32.24%
NP 20,034 9,856 7,637 6,003 2,030 3,010 3,568 33.30%
-
NP to SH 18,504 9,641 7,637 6,003 2,030 3,010 3,568 31.54%
-
Tax Rate 24.08% 22.75% 25.32% 26.57% 20.33% 31.99% 24.96% -
Total Cost 158,185 109,841 82,058 74,346 59,858 65,681 82,170 11.52%
-
Net Worth 370,480 345,469 358,252 324,323 317,564 315,140 308,420 3.10%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 370,480 345,469 358,252 324,323 317,564 315,140 308,420 3.10%
NOSH 200,259 200,854 214,522 201,442 200,990 202,013 201,581 -0.10%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.24% 8.23% 8.51% 7.47% 3.28% 4.38% 4.16% -
ROE 4.99% 2.79% 2.13% 1.85% 0.64% 0.96% 1.16% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 88.99 59.59 41.81 39.89 30.79 34.00 42.53 13.08%
EPS 9.24 4.80 3.56 2.98 1.01 1.49 1.77 31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.67 1.61 1.58 1.56 1.53 3.21%
Adjusted Per Share Value based on latest NOSH - 201,916
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 44.32 29.77 22.30 19.98 15.39 17.08 21.32 12.96%
EPS 4.60 2.40 1.90 1.49 0.50 0.75 0.89 31.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9213 0.8591 0.8909 0.8065 0.7897 0.7837 0.767 3.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.85 0.40 0.38 0.53 0.40 0.37 0.50 -
P/RPS 0.96 0.67 0.91 1.33 1.30 1.09 1.18 -3.37%
P/EPS 9.20 8.33 10.67 17.79 39.60 24.83 28.25 -17.04%
EY 10.87 12.00 9.37 5.62 2.53 4.03 3.54 20.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.23 0.23 0.33 0.25 0.24 0.33 5.68%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 31/05/13 31/05/12 20/05/11 25/05/10 21/05/09 22/05/08 -
Price 1.05 0.565 0.41 0.58 0.36 0.38 0.45 -
P/RPS 1.18 0.95 0.98 1.45 1.17 1.12 1.06 1.80%
P/EPS 11.36 11.77 11.52 19.46 35.64 25.50 25.42 -12.55%
EY 8.80 8.50 8.68 5.14 2.81 3.92 3.93 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.25 0.36 0.23 0.24 0.29 11.91%

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