[BCB] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[BCB] BCB BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -9.27%
YoY- 42.43%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 137,275 123,889 127,906 130,614 120,801 118,560 109,605 16.14%
PBT 12,362 12,300 11,800 9,792 10,742 9,749 9,214 21.57%
Tax -4,471 -4,567 -4,138 -3,661 -4,002 -3,721 -3,158 26.00%
NP 7,891 7,733 7,662 6,131 6,740 6,028 6,056 19.23%
-
NP to SH 8,016 7,598 7,182 5,958 6,567 6,028 6,056 20.49%
-
Tax Rate 36.17% 37.13% 35.07% 37.39% 37.26% 38.17% 34.27% -
Total Cost 129,384 116,156 120,244 124,483 114,061 112,532 103,549 15.96%
-
Net Worth 340,430 49,550 364,816 332,357 333,035 410,000 325,085 3.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 340,430 49,550 364,816 332,357 333,035 410,000 325,085 3.11%
NOSH 201,438 49,550 218,453 201,428 201,840 250,000 201,916 -0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.75% 6.24% 5.99% 4.69% 5.58% 5.08% 5.53% -
ROE 2.35% 15.33% 1.97% 1.79% 1.97% 1.47% 1.86% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.15 250.03 58.55 64.84 59.85 47.42 54.28 16.33%
EPS 3.98 15.33 3.29 2.96 3.25 2.41 3.00 20.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.00 1.67 1.65 1.65 1.64 1.61 3.27%
Adjusted Per Share Value based on latest NOSH - 201,428
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.28 30.03 31.01 31.66 29.29 28.74 26.57 16.14%
EPS 1.94 1.84 1.74 1.44 1.59 1.46 1.47 20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8253 0.1201 0.8844 0.8057 0.8074 0.9939 0.7881 3.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.41 0.38 0.40 0.38 0.52 0.53 -
P/RPS 0.60 0.16 0.65 0.62 0.63 1.10 0.98 -27.83%
P/EPS 10.30 2.67 11.56 13.52 11.68 21.57 17.67 -30.15%
EY 9.71 37.40 8.65 7.39 8.56 4.64 5.66 43.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.41 0.23 0.24 0.23 0.32 0.33 -19.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 20/05/11 -
Price 0.40 0.44 0.41 0.40 0.40 0.525 0.58 -
P/RPS 0.59 0.18 0.70 0.62 0.67 1.11 1.07 -32.68%
P/EPS 10.05 2.87 12.47 13.52 12.29 21.77 19.34 -35.28%
EY 9.95 34.85 8.02 7.39 8.13 4.59 5.17 54.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.44 0.25 0.24 0.24 0.32 0.36 -23.62%

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