[BCB] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[BCB] BCB BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 60.66%
YoY- -0.08%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 140,946 130,614 98,037 74,419 100,195 118,103 122,997 2.29%
PBT 13,860 9,792 6,414 4,846 6,395 4,342 10,988 3.94%
Tax -4,873 -3,661 -2,231 -2,200 -3,747 -1,280 -3,853 3.98%
NP 8,987 6,131 4,183 2,646 2,648 3,062 7,135 3.91%
-
NP to SH 9,201 5,958 4,183 2,646 2,648 3,062 7,135 4.32%
-
Tax Rate 35.16% 37.39% 34.78% 45.40% 58.59% 29.48% 35.07% -
Total Cost 131,959 124,483 93,854 71,773 97,547 115,041 115,862 2.18%
-
Net Worth 341,888 332,357 321,220 318,147 292,499 305,621 305,013 1.91%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 341,888 332,357 321,220 318,147 292,499 305,621 305,013 1.91%
NOSH 201,111 201,428 202,025 202,641 187,500 201,066 200,666 0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.38% 4.69% 4.27% 3.56% 2.64% 2.59% 5.80% -
ROE 2.69% 1.79% 1.30% 0.83% 0.91% 1.00% 2.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.08 64.84 48.53 36.72 53.44 58.74 61.29 2.25%
EPS 4.58 2.96 2.07 1.31 1.41 1.52 3.56 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.59 1.57 1.56 1.52 1.52 1.88%
Adjusted Per Share Value based on latest NOSH - 202,641
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.17 31.66 23.77 18.04 24.29 28.63 29.82 2.29%
EPS 2.23 1.44 1.01 0.64 0.64 0.74 1.73 4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8057 0.7787 0.7713 0.7091 0.7409 0.7394 1.91%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.40 0.40 0.35 0.38 0.55 0.47 -
P/RPS 0.56 0.62 0.82 0.95 0.71 0.94 0.77 -5.16%
P/EPS 8.52 13.52 19.32 26.80 26.91 36.12 13.22 -7.05%
EY 11.73 7.39 5.18 3.73 3.72 2.77 7.57 7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.22 0.24 0.36 0.31 -4.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 21/02/11 22/02/10 12/02/09 21/02/08 16/02/07 -
Price 0.405 0.40 0.54 0.39 0.38 0.47 0.70 -
P/RPS 0.58 0.62 1.11 1.06 0.71 0.80 1.14 -10.64%
P/EPS 8.85 13.52 26.08 29.87 26.91 30.86 19.69 -12.46%
EY 11.30 7.39 3.83 3.35 3.72 3.24 5.08 14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.25 0.24 0.31 0.46 -10.26%

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