[BCB] YoY Annualized Quarter 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- 68.71%
YoY- 27.17%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 495,596 145,012 158,084 104,540 95,576 61,276 117,688 27.06%
PBT 60,152 20,956 15,128 14,880 10,908 2,388 12,616 29.71%
Tax -17,212 -5,028 -3,712 -4,096 -2,972 -764 -3,156 32.65%
NP 42,940 15,928 11,416 10,784 7,936 1,624 9,460 28.66%
-
NP to SH 34,408 16,244 11,764 10,092 7,936 1,624 9,460 23.99%
-
Tax Rate 28.61% 23.99% 24.54% 27.53% 27.25% 31.99% 25.02% -
Total Cost 452,656 129,084 146,668 93,756 87,640 59,652 108,228 26.91%
-
Net Worth 392,091 354,087 340,430 333,035 318,642 318,710 315,333 3.69%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 392,091 354,087 340,430 333,035 318,642 318,710 315,333 3.69%
NOSH 200,046 200,049 201,438 201,840 200,404 202,999 202,136 -0.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.66% 10.98% 7.22% 10.32% 8.30% 2.65% 8.04% -
ROE 8.78% 4.59% 3.46% 3.03% 2.49% 0.51% 3.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 247.74 72.49 78.48 51.79 47.69 30.19 58.22 27.28%
EPS 17.20 8.12 5.84 5.00 3.96 0.80 4.68 24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.77 1.69 1.65 1.59 1.57 1.56 3.87%
Adjusted Per Share Value based on latest NOSH - 201,840
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 123.24 36.06 39.31 26.00 23.77 15.24 29.27 27.05%
EPS 8.56 4.04 2.93 2.51 1.97 0.40 2.35 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.975 0.8805 0.8466 0.8282 0.7924 0.7926 0.7842 3.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.39 0.69 0.41 0.38 0.35 0.41 0.43 -
P/RPS 0.56 0.95 0.52 0.73 0.73 1.36 0.74 -4.53%
P/EPS 8.08 8.50 7.02 7.60 8.84 51.25 9.19 -2.12%
EY 12.37 11.77 14.24 13.16 11.31 1.95 10.88 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.39 0.24 0.23 0.22 0.26 0.28 16.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 30/11/12 29/11/11 23/11/10 25/11/09 20/11/08 -
Price 1.25 0.67 0.40 0.40 0.39 0.34 0.38 -
P/RPS 0.50 0.92 0.51 0.77 0.82 1.13 0.65 -4.27%
P/EPS 7.27 8.25 6.85 8.00 9.85 42.50 8.12 -1.82%
EY 13.76 12.12 14.60 12.50 10.15 2.35 12.32 1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.38 0.24 0.24 0.25 0.22 0.24 17.75%

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