[BCB] QoQ TTM 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- 75.76%
YoY- 122.28%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 118,560 109,605 98,037 99,719 91,144 86,276 74,419 36.52%
PBT 9,749 9,214 6,414 5,717 3,587 4,278 4,846 59.56%
Tax -3,721 -3,158 -2,231 -2,056 -1,504 -1,652 -2,200 42.09%
NP 6,028 6,056 4,183 3,661 2,083 2,626 2,646 73.39%
-
NP to SH 6,028 6,056 4,183 3,661 2,083 2,626 2,646 73.39%
-
Tax Rate 38.17% 34.27% 34.78% 35.96% 41.93% 38.62% 45.40% -
Total Cost 112,532 103,549 93,854 96,058 89,061 83,650 71,773 35.07%
-
Net Worth 410,000 325,085 321,220 318,642 279,133 321,851 318,147 18.47%
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 410,000 325,085 321,220 318,642 279,133 321,851 318,147 18.47%
NOSH 250,000 201,916 202,025 200,404 176,666 203,703 202,641 15.07%
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 5.08% 5.53% 4.27% 3.67% 2.29% 3.04% 3.56% -
ROE 1.47% 1.86% 1.30% 1.15% 0.75% 0.82% 0.83% -
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 47.42 54.28 48.53 49.76 51.59 42.35 36.72 18.64%
EPS 2.41 3.00 2.07 1.83 1.18 1.29 1.31 50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.61 1.59 1.59 1.58 1.58 1.57 2.95%
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 29.48 27.26 24.38 24.80 22.67 21.45 18.51 36.49%
EPS 1.50 1.51 1.04 0.91 0.52 0.65 0.66 73.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0196 0.8084 0.7988 0.7924 0.6941 0.8004 0.7912 18.47%
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 1.10 0.98 0.82 0.70 0.68 0.94 0.95 10.29%
P/EPS 21.57 17.67 19.32 19.16 29.68 31.03 26.80 -13.50%
EY 4.64 5.66 5.18 5.22 3.37 3.22 3.73 15.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.25 0.22 0.22 0.25 0.22 28.46%
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 1.11 1.07 1.11 0.78 0.70 0.85 1.06 3.12%
P/EPS 21.77 19.34 26.08 21.35 30.53 27.93 29.87 -19.05%
EY 4.59 5.17 3.83 4.68 3.28 3.58 3.35 23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.34 0.25 0.23 0.23 0.25 17.94%

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