[BCB] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[BCB] BCB BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 8.94%
YoY- 79.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 366,153 161,411 137,275 120,801 99,719 78,976 104,708 23.18%
PBT 53,393 22,865 12,362 10,742 5,717 3,599 8,101 36.90%
Tax -13,084 -4,943 -4,471 -4,002 -2,056 -1,952 -4,020 21.72%
NP 40,309 17,922 7,891 6,740 3,661 1,647 4,081 46.45%
-
NP to SH 36,273 17,652 8,016 6,567 3,661 1,647 4,081 43.90%
-
Tax Rate 24.51% 21.62% 36.17% 37.26% 35.96% 54.24% 49.62% -
Total Cost 325,844 143,489 129,384 114,061 96,058 77,329 100,627 21.62%
-
Net Worth 392,091 354,087 340,430 333,035 318,642 318,710 315,333 3.69%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 6,003 - - - - - - -
Div Payout % 16.55% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 392,091 354,087 340,430 333,035 318,642 318,710 315,333 3.69%
NOSH 200,046 200,049 201,438 201,840 200,404 202,999 202,136 -0.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.01% 11.10% 5.75% 5.58% 3.67% 2.09% 3.90% -
ROE 9.25% 4.99% 2.35% 1.97% 1.15% 0.52% 1.29% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 183.03 80.69 68.15 59.85 49.76 38.90 51.80 23.40%
EPS 18.13 8.82 3.98 3.25 1.83 0.81 2.02 44.13%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.77 1.69 1.65 1.59 1.57 1.56 3.87%
Adjusted Per Share Value based on latest NOSH - 201,840
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 88.76 39.13 33.28 29.29 24.17 19.15 25.38 23.19%
EPS 8.79 4.28 1.94 1.59 0.89 0.40 0.99 43.87%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9505 0.8584 0.8253 0.8074 0.7725 0.7726 0.7644 3.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.39 0.69 0.41 0.38 0.35 0.41 0.43 -
P/RPS 0.76 0.86 0.60 0.63 0.70 1.05 0.83 -1.45%
P/EPS 7.67 7.82 10.30 11.68 19.16 50.53 21.30 -15.64%
EY 13.04 12.79 9.71 8.56 5.22 1.98 4.70 18.53%
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.39 0.24 0.23 0.22 0.26 0.28 16.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 30/11/12 29/11/11 23/11/10 25/11/09 20/11/08 -
Price 1.25 0.67 0.40 0.40 0.39 0.34 0.38 -
P/RPS 0.68 0.83 0.59 0.67 0.78 0.87 0.73 -1.17%
P/EPS 6.89 7.59 10.05 12.29 21.35 41.91 18.82 -15.41%
EY 14.51 13.17 9.95 8.13 4.68 2.39 5.31 18.23%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.38 0.24 0.24 0.25 0.22 0.24 17.75%

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