[BCB] YoY TTM 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- 44.78%
YoY- 130.62%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 223,201 153,891 127,906 109,605 86,276 91,174 109,635 12.57%
PBT 35,037 14,833 11,800 9,214 4,278 6,727 4,222 42.26%
Tax -8,065 -4,881 -4,138 -3,158 -1,652 -4,008 -1,110 39.14%
NP 26,972 9,952 7,662 6,056 2,626 2,719 3,112 43.29%
-
NP to SH 25,395 10,082 7,182 6,056 2,626 2,719 3,112 41.86%
-
Tax Rate 23.02% 32.91% 35.07% 34.27% 38.62% 59.58% 26.29% -
Total Cost 196,229 143,939 120,244 103,549 83,650 88,455 106,523 10.71%
-
Net Worth 370,263 346,140 364,816 325,085 321,851 317,571 305,387 3.26%
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 370,263 346,140 364,816 325,085 321,851 317,571 305,387 3.26%
NOSH 200,142 201,244 218,453 201,916 203,703 203,571 199,600 0.04%
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 12.08% 6.47% 5.99% 5.53% 3.04% 2.98% 2.84% -
ROE 6.86% 2.91% 1.97% 1.86% 0.82% 0.86% 1.02% -
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 111.52 76.47 58.55 54.28 42.35 44.79 54.93 12.52%
EPS 12.69 5.01 3.29 3.00 1.29 1.34 1.56 41.79%
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 55.50 38.27 31.81 27.26 21.45 22.67 27.26 12.57%
EPS 6.32 2.51 1.79 1.51 0.65 0.68 0.77 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9208 0.8608 0.9072 0.8084 0.8004 0.7897 0.7594 3.26%
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 0.76 0.52 0.65 0.98 0.94 0.83 0.91 -2.95%
P/EPS 6.70 7.98 11.56 17.67 31.03 27.70 32.07 -22.96%
EY 14.93 12.52 8.65 5.66 3.22 3.61 3.12 29.79%
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 0.94 0.74 0.70 1.07 0.85 0.85 0.82 2.30%
P/EPS 8.28 11.28 12.47 19.34 27.93 28.45 28.86 -18.77%
EY 12.08 8.87 8.02 5.17 3.58 3.51 3.46 23.15%
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