[BCB] YoY 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 357,391 209,035 140,946 130,614 98,037 74,419 100,195 23.59%
PBT 49,897 33,642 13,860 9,792 6,414 4,846 6,395 40.81%
Tax -11,520 -7,497 -4,873 -3,661 -2,231 -2,200 -3,747 20.57%
NP 38,377 26,145 8,987 6,131 4,183 2,646 2,648 56.11%
-
NP to SH 35,901 24,299 9,201 5,958 4,183 2,646 2,648 54.38%
-
Tax Rate 23.09% 22.28% 35.16% 37.39% 34.78% 45.40% 58.59% -
Total Cost 319,014 182,890 131,959 124,483 93,854 71,773 97,547 21.82%
-
Net Worth 400,331 364,785 341,888 332,357 321,220 318,147 292,499 5.36%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 6,003 - - - - - - -
Div Payout % 16.72% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 400,331 364,785 341,888 332,357 321,220 318,147 292,499 5.36%
NOSH 200,165 200,431 201,111 201,428 202,025 202,641 187,500 1.09%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.74% 12.51% 6.38% 4.69% 4.27% 3.56% 2.64% -
ROE 8.97% 6.66% 2.69% 1.79% 1.30% 0.83% 0.91% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 178.55 104.29 70.08 64.84 48.53 36.72 53.44 22.25%
EPS 17.94 12.12 4.58 2.96 2.07 1.31 1.41 52.76%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.82 1.70 1.65 1.59 1.57 1.56 4.22%
Adjusted Per Share Value based on latest NOSH - 201,428
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.64 50.68 34.17 31.66 23.77 18.04 24.29 23.59%
EPS 8.70 5.89 2.23 1.44 1.01 0.64 0.64 54.45%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.8843 0.8288 0.8057 0.7787 0.7713 0.7091 5.36%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.89 0.68 0.39 0.40 0.40 0.35 0.38 -
P/RPS 0.50 0.65 0.56 0.62 0.82 0.95 0.71 -5.67%
P/EPS 4.96 5.61 8.52 13.52 19.32 26.80 26.91 -24.55%
EY 20.15 17.83 11.73 7.39 5.18 3.73 3.72 32.50%
DY 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.23 0.24 0.25 0.22 0.24 11.03%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 27/02/14 26/02/13 29/02/12 21/02/11 22/02/10 12/02/09 -
Price 0.985 0.74 0.405 0.40 0.54 0.39 0.38 -
P/RPS 0.55 0.71 0.58 0.62 1.11 1.06 0.71 -4.16%
P/EPS 5.49 6.10 8.85 13.52 26.08 29.87 26.91 -23.26%
EY 18.21 16.38 11.30 7.39 3.83 3.35 3.72 30.28%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.24 0.24 0.34 0.25 0.24 12.62%

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