[BCB] QoQ Annualized Quarter 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- 274.16%
YoY- 388.67%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 118,560 107,132 90,754 95,576 91,074 82,517 76,968 33.48%
PBT 9,911 10,900 10,006 10,908 3,625 3,397 4,352 73.35%
Tax -3,929 -2,896 -2,846 -2,972 -1,504 -690 -1,392 100.10%
NP 5,982 8,004 7,160 7,936 2,121 2,706 2,960 60.05%
-
NP to SH 5,982 8,004 7,160 7,936 2,121 2,706 2,960 60.05%
-
Tax Rate 39.64% 26.57% 28.44% 27.25% 41.49% 20.31% 31.99% -
Total Cost 112,578 99,128 83,594 87,640 88,953 79,810 74,008 32.36%
-
Net Worth 321,546 324,323 321,593 318,642 325,595 317,564 318,301 0.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 321,546 324,323 321,593 318,642 325,595 317,564 318,301 0.68%
NOSH 200,966 201,442 202,259 200,404 202,233 200,990 202,739 -0.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.05% 7.47% 7.89% 8.30% 2.33% 3.28% 3.85% -
ROE 1.86% 2.47% 2.23% 2.49% 0.65% 0.85% 0.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.99 53.18 44.87 47.69 45.03 41.06 37.96 34.27%
EPS 2.98 3.97 3.54 3.96 1.05 1.35 1.46 61.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.59 1.59 1.61 1.58 1.57 1.27%
Adjusted Per Share Value based on latest NOSH - 200,404
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.74 25.97 22.00 23.17 22.08 20.00 18.66 33.47%
EPS 1.45 1.94 1.74 1.92 0.51 0.66 0.72 59.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7795 0.7862 0.7796 0.7725 0.7893 0.7699 0.7716 0.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.52 0.53 0.40 0.35 0.35 0.40 0.35 -
P/RPS 0.88 1.00 0.89 0.73 0.78 0.97 0.92 -2.92%
P/EPS 17.47 13.34 11.30 8.84 33.37 29.70 23.97 -19.05%
EY 5.72 7.50 8.85 11.31 3.00 3.37 4.17 23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.25 0.22 0.22 0.25 0.22 31.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 20/05/11 21/02/11 23/11/10 23/08/10 25/05/10 22/02/10 -
Price 0.525 0.58 0.54 0.39 0.36 0.36 0.39 -
P/RPS 0.89 1.09 1.20 0.82 0.80 0.88 1.03 -9.30%
P/EPS 17.64 14.60 15.25 9.85 34.33 26.73 26.71 -24.22%
EY 5.67 6.85 6.56 10.15 2.91 3.74 3.74 32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.34 0.25 0.22 0.23 0.25 20.39%

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