[BCB] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[BCB] BCB BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 8.94%
YoY- 79.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,889 127,906 130,614 120,801 118,560 109,605 98,037 16.90%
PBT 12,300 11,800 9,792 10,742 9,749 9,214 6,414 54.41%
Tax -4,567 -4,138 -3,661 -4,002 -3,721 -3,158 -2,231 61.29%
NP 7,733 7,662 6,131 6,740 6,028 6,056 4,183 50.68%
-
NP to SH 7,598 7,182 5,958 6,567 6,028 6,056 4,183 48.92%
-
Tax Rate 37.13% 35.07% 37.39% 37.26% 38.17% 34.27% 34.78% -
Total Cost 116,156 120,244 124,483 114,061 112,532 103,549 93,854 15.28%
-
Net Worth 49,550 364,816 332,357 333,035 410,000 325,085 321,220 -71.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 49,550 364,816 332,357 333,035 410,000 325,085 321,220 -71.27%
NOSH 49,550 218,453 201,428 201,840 250,000 201,916 202,025 -60.85%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.24% 5.99% 4.69% 5.58% 5.08% 5.53% 4.27% -
ROE 15.33% 1.97% 1.79% 1.97% 1.47% 1.86% 1.30% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 250.03 58.55 64.84 59.85 47.42 54.28 48.53 198.59%
EPS 15.33 3.29 2.96 3.25 2.41 3.00 2.07 280.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.67 1.65 1.65 1.64 1.61 1.59 -26.61%
Adjusted Per Share Value based on latest NOSH - 201,840
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.03 31.01 31.66 29.29 28.74 26.57 23.77 16.88%
EPS 1.84 1.74 1.44 1.59 1.46 1.47 1.01 49.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1201 0.8844 0.8057 0.8074 0.9939 0.7881 0.7787 -71.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.38 0.40 0.38 0.52 0.53 0.40 -
P/RPS 0.16 0.65 0.62 0.63 1.10 0.98 0.82 -66.39%
P/EPS 2.67 11.56 13.52 11.68 21.57 17.67 19.32 -73.30%
EY 37.40 8.65 7.39 8.56 4.64 5.66 5.18 274.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.24 0.23 0.32 0.33 0.25 39.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 20/05/11 21/02/11 -
Price 0.44 0.41 0.40 0.40 0.525 0.58 0.54 -
P/RPS 0.18 0.70 0.62 0.67 1.11 1.07 1.11 -70.29%
P/EPS 2.87 12.47 13.52 12.29 21.77 19.34 26.08 -77.06%
EY 34.85 8.02 7.39 8.13 4.59 5.17 3.83 336.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.25 0.24 0.24 0.32 0.36 0.34 18.77%

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