[BCB] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 117.58%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 288,354 178,219 119,697 89,695 80,349 61,888 68,691 26.99%
PBT 38,592 26,388 12,759 10,226 8,175 2,548 4,426 43.44%
Tax -11,679 -6,354 -2,903 -2,589 -2,172 -518 -1,416 42.11%
NP 26,913 20,034 9,856 7,637 6,003 2,030 3,010 44.04%
-
NP to SH 24,708 18,504 9,641 7,637 6,003 2,030 3,010 42.00%
-
Tax Rate 30.26% 24.08% 22.75% 25.32% 26.57% 20.33% 31.99% -
Total Cost 261,441 158,185 109,841 82,058 74,346 59,858 65,681 25.87%
-
Net Worth 408,462 370,480 345,469 358,252 324,323 317,564 315,140 4.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 408,462 370,480 345,469 358,252 324,323 317,564 315,140 4.41%
NOSH 200,226 200,259 200,854 214,522 201,442 200,990 202,013 -0.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.33% 11.24% 8.23% 8.51% 7.47% 3.28% 4.38% -
ROE 6.05% 4.99% 2.79% 2.13% 1.85% 0.64% 0.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.01 88.99 59.59 41.81 39.89 30.79 34.00 27.18%
EPS 12.34 9.24 4.80 3.56 2.98 1.01 1.49 42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.85 1.72 1.67 1.61 1.58 1.56 4.57%
Adjusted Per Share Value based on latest NOSH - 218,453
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 69.90 43.20 29.02 21.74 19.48 15.00 16.65 26.99%
EPS 5.99 4.49 2.34 1.85 1.46 0.49 0.73 41.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9902 0.8981 0.8375 0.8685 0.7862 0.7699 0.764 4.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.96 0.85 0.40 0.38 0.53 0.40 0.37 -
P/RPS 0.67 0.96 0.67 0.91 1.33 1.30 1.09 -7.78%
P/EPS 7.78 9.20 8.33 10.67 17.79 39.60 24.83 -17.57%
EY 12.85 10.87 12.00 9.37 5.62 2.53 4.03 21.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.23 0.23 0.33 0.25 0.24 11.84%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 31/05/13 31/05/12 20/05/11 25/05/10 21/05/09 -
Price 0.955 1.05 0.565 0.41 0.58 0.36 0.38 -
P/RPS 0.66 1.18 0.95 0.98 1.45 1.17 1.12 -8.43%
P/EPS 7.74 11.36 11.77 11.52 19.46 35.64 25.50 -18.01%
EY 12.92 8.80 8.50 8.68 5.14 2.81 3.92 21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.33 0.25 0.36 0.23 0.24 11.84%

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