[BCB] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[BCB] BCB BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 566.89%
YoY- 16.57%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 44,982 45,209 34,967 39,521 34,194 32,264 31,296 27.38%
PBT 8,649 6,153 2,824 3,782 2,074 5,180 1,326 249.49%
Tax -1,711 -1,234 -741 -928 -1,978 -1,226 -339 194.52%
NP 6,938 4,919 2,083 2,854 96 3,954 987 267.39%
-
NP to SH 6,891 4,528 2,172 2,941 441 3,954 987 265.72%
-
Tax Rate 19.78% 20.06% 26.24% 24.54% 95.37% 23.67% 25.57% -
Total Cost 38,044 40,290 32,884 36,667 34,098 28,310 30,309 16.37%
-
Net Worth 351,581 346,140 341,888 340,430 49,550 364,816 332,357 3.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 351,581 346,140 341,888 340,430 49,550 364,816 332,357 3.82%
NOSH 200,903 201,244 201,111 201,438 49,550 218,453 201,428 -0.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.42% 10.88% 5.96% 7.22% 0.28% 12.26% 3.15% -
ROE 1.96% 1.31% 0.64% 0.86% 0.89% 1.08% 0.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.39 22.46 17.39 19.62 69.01 14.77 15.54 27.59%
EPS 3.43 2.25 1.08 1.46 0.22 1.81 0.49 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.70 1.69 1.00 1.67 1.65 4.00%
Adjusted Per Share Value based on latest NOSH - 201,438
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.90 10.96 8.48 9.58 8.29 7.82 7.59 27.31%
EPS 1.67 1.10 0.53 0.71 0.11 0.96 0.24 264.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8523 0.8391 0.8288 0.8253 0.1201 0.8844 0.8057 3.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.725 0.40 0.39 0.41 0.41 0.38 0.40 -
P/RPS 3.24 1.78 2.24 2.09 0.59 2.57 2.57 16.71%
P/EPS 21.14 17.78 36.11 28.08 46.07 20.99 81.63 -59.40%
EY 4.73 5.62 2.77 3.56 2.17 4.76 1.23 145.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.23 0.24 0.41 0.23 0.24 42.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.62 0.565 0.405 0.40 0.44 0.41 0.40 -
P/RPS 2.77 2.52 2.33 2.04 0.64 2.78 2.57 5.12%
P/EPS 18.08 25.11 37.50 27.40 49.44 22.65 81.63 -63.42%
EY 5.53 3.98 2.67 3.65 2.02 4.41 1.23 172.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.24 0.24 0.44 0.25 0.24 28.62%

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