[BCB] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[BCB] BCB BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 75.76%
YoY- 122.28%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 161,411 137,275 120,801 99,719 78,976 104,708 118,829 5.23%
PBT 22,865 12,362 10,742 5,717 3,599 8,101 4,394 31.60%
Tax -4,943 -4,471 -4,002 -2,056 -1,952 -4,020 -1,335 24.35%
NP 17,922 7,891 6,740 3,661 1,647 4,081 3,059 34.23%
-
NP to SH 17,652 8,016 6,567 3,661 1,647 4,081 3,059 33.89%
-
Tax Rate 21.62% 36.17% 37.26% 35.96% 54.24% 49.62% 30.38% -
Total Cost 143,489 129,384 114,061 96,058 77,329 100,627 115,770 3.63%
-
Net Worth 354,087 340,430 333,035 318,642 318,710 315,333 308,145 2.34%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 354,087 340,430 333,035 318,642 318,710 315,333 308,145 2.34%
NOSH 200,049 201,438 201,840 200,404 202,999 202,136 202,727 -0.22%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.10% 5.75% 5.58% 3.67% 2.09% 3.90% 2.57% -
ROE 4.99% 2.35% 1.97% 1.15% 0.52% 1.29% 0.99% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 80.69 68.15 59.85 49.76 38.90 51.80 58.62 5.46%
EPS 8.82 3.98 3.25 1.83 0.81 2.02 1.51 34.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.69 1.65 1.59 1.57 1.56 1.52 2.56%
Adjusted Per Share Value based on latest NOSH - 200,404
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.14 34.14 30.04 24.80 19.64 26.04 29.55 5.23%
EPS 4.39 1.99 1.63 0.91 0.41 1.01 0.76 33.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8805 0.8466 0.8282 0.7924 0.7926 0.7842 0.7663 2.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.69 0.41 0.38 0.35 0.41 0.43 0.61 -
P/RPS 0.86 0.60 0.63 0.70 1.05 0.83 1.04 -3.11%
P/EPS 7.82 10.30 11.68 19.16 50.53 21.30 40.43 -23.93%
EY 12.79 9.71 8.56 5.22 1.98 4.70 2.47 31.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.24 0.23 0.22 0.26 0.28 0.40 -0.42%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 29/11/11 23/11/10 25/11/09 20/11/08 22/11/07 -
Price 0.67 0.40 0.40 0.39 0.34 0.38 0.60 -
P/RPS 0.83 0.59 0.67 0.78 0.87 0.73 1.02 -3.37%
P/EPS 7.59 10.05 12.29 21.35 41.91 18.82 39.76 -24.09%
EY 13.17 9.95 8.13 4.68 2.39 5.31 2.51 31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.24 0.25 0.22 0.24 0.39 -0.43%

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