[BCB] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 45.05%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 148,976 158,084 123,890 119,593 114,862 104,540 118,560 16.36%
PBT 13,212 15,128 12,300 13,634 10,092 14,880 9,911 21.01%
Tax -3,338 -3,712 -4,567 -3,452 -2,726 -4,096 -3,929 -10.25%
NP 9,874 11,416 7,733 10,182 7,366 10,784 5,982 39.45%
-
NP to SH 10,226 11,764 7,992 10,182 7,020 10,092 5,982 42.73%
-
Tax Rate 25.26% 24.54% 37.13% 25.32% 27.01% 27.53% 39.64% -
Total Cost 139,102 146,668 116,157 109,410 107,496 93,756 112,578 15.07%
-
Net Worth 342,208 340,430 439,053 358,252 330,942 333,035 321,546 4.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 342,208 340,430 439,053 358,252 330,942 333,035 321,546 4.21%
NOSH 201,299 201,438 262,906 214,522 200,571 201,840 200,966 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.63% 7.22% 6.24% 8.51% 6.41% 10.32% 5.05% -
ROE 2.99% 3.46% 1.82% 2.84% 2.12% 3.03% 1.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.01 78.48 47.12 55.75 57.27 51.79 58.99 16.24%
EPS 5.08 5.84 3.84 4.75 3.50 5.00 2.98 42.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.69 1.67 1.67 1.65 1.65 1.60 4.10%
Adjusted Per Share Value based on latest NOSH - 218,453
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.05 39.31 30.81 29.74 28.56 26.00 29.48 16.37%
EPS 2.54 2.93 1.99 2.53 1.75 2.51 1.49 42.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.851 0.8466 1.0918 0.8909 0.823 0.8282 0.7996 4.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.41 0.41 0.38 0.40 0.38 0.52 -
P/RPS 0.53 0.52 0.87 0.68 0.70 0.73 0.88 -28.57%
P/EPS 7.68 7.02 13.49 8.01 11.43 7.60 17.47 -42.04%
EY 13.03 14.24 7.41 12.49 8.75 13.16 5.72 72.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.23 0.24 0.23 0.33 -21.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.405 0.40 0.44 0.41 0.40 0.40 0.525 -
P/RPS 0.55 0.51 0.93 0.74 0.70 0.77 0.89 -27.34%
P/EPS 7.97 6.85 14.47 8.64 11.43 8.00 17.64 -40.97%
EY 12.54 14.60 6.91 11.58 8.75 12.50 5.67 69.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.25 0.24 0.24 0.33 -19.04%

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