Highlights

[BKAWAN] QoQ Annualized Quarter Result on 2009-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     37.38%    YoY -     163.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 224,426 222,884 223,678 225,476 238,148 242,968 240,950 -4.62%
  QoQ % 0.69% -0.35% -0.80% -5.32% -1.98% 0.84% -
  Horiz. % 93.14% 92.50% 92.83% 93.58% 98.84% 100.84% 100.00%
PBT 572,504 566,606 443,464 468,728 350,716 320,569 281,500 60.45%
  QoQ % 1.04% 27.77% -5.39% 33.65% 9.40% 13.88% -
  Horiz. % 203.38% 201.28% 157.54% 166.51% 124.59% 113.88% 100.00%
Tax -3,309 -5,550 -5,462 -3,668 -9,029 -8,072 -14,264 -62.21%
  QoQ % 40.39% -1.62% -48.91% 59.38% -11.86% 43.41% -
  Horiz. % 23.20% 38.91% 38.29% 25.72% 63.30% 56.59% 100.00%
NP 569,195 561,056 438,002 465,060 341,687 312,497 267,236 65.47%
  QoQ % 1.45% 28.09% -5.82% 36.11% 9.34% 16.94% -
  Horiz. % 212.99% 209.95% 163.90% 174.03% 127.86% 116.94% 100.00%
NP to SH 567,452 558,986 436,248 463,456 337,348 308,106 258,502 68.82%
  QoQ % 1.51% 28.14% -5.87% 37.38% 9.49% 19.19% -
  Horiz. % 219.52% 216.24% 168.76% 179.29% 130.50% 119.19% 100.00%
Tax Rate 0.58 % 0.98 % 1.23 % 0.78 % 2.57 % 2.52 % 5.07 % -76.40%
  QoQ % -40.82% -20.33% 57.69% -69.65% 1.98% -50.30% -
  Horiz. % 11.44% 19.33% 24.26% 15.38% 50.69% 49.70% 100.00%
Total Cost -344,769 -338,172 -214,324 -239,584 -103,539 -69,529 -26,286 455.29%
  QoQ % -1.95% -57.79% 10.54% -131.39% -48.91% -164.51% -
  Horiz. % 1,311.61% 1,286.51% 815.35% 911.45% 393.89% 264.51% 100.00%
Net Worth 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 2,708,725 10.79%
  QoQ % 1.65% 3.34% -2.15% 3.90% 5.10% 3.90% -
  Horiz. % 116.63% 114.73% 111.02% 113.46% 109.20% 103.90% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 274,887 84,797 127,607 - 170,485 56,856 85,314 118.00%
  QoQ % 224.17% -33.55% 0.00% 0.00% 199.85% -33.36% -
  Horiz. % 322.21% 99.39% 149.57% 0.00% 199.83% 66.64% 100.00%
Div Payout % 48.44 % 15.17 % 29.25 % - % 50.54 % 18.45 % 33.00 % 29.13%
  QoQ % 219.31% -48.14% 0.00% 0.00% 173.93% -44.09% -
  Horiz. % 146.79% 45.97% 88.64% 0.00% 153.15% 55.91% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 2,708,725 10.79%
  QoQ % 1.65% 3.34% -2.15% 3.90% 5.10% 3.90% -
  Horiz. % 116.63% 114.73% 111.02% 113.46% 109.20% 103.90% 100.00%
NOSH 422,903 423,988 425,358 425,657 426,213 426,425 426,570 -0.57%
  QoQ % -0.26% -0.32% -0.07% -0.13% -0.05% -0.03% -
  Horiz. % 99.14% 99.39% 99.72% 99.79% 99.92% 99.97% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 253.62 % 251.73 % 195.82 % 206.26 % 143.48 % 128.62 % 110.91 % 73.48%
  QoQ % 0.75% 28.55% -5.06% 43.76% 11.55% 15.97% -
  Horiz. % 228.67% 226.97% 176.56% 185.97% 129.37% 115.97% 100.00%
ROE 17.96 % 17.99 % 14.51 % 15.08 % 11.40 % 10.95 % 9.54 % 52.41%
  QoQ % -0.17% 23.98% -3.78% 32.28% 4.11% 14.78% -
  Horiz. % 188.26% 188.57% 152.10% 158.07% 119.50% 114.78% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.07 52.57 52.59 52.97 55.88 56.98 56.49 -4.07%
  QoQ % 0.95% -0.04% -0.72% -5.21% -1.93% 0.87% -
  Horiz. % 93.95% 93.06% 93.10% 93.77% 98.92% 100.87% 100.00%
EPS 134.18 131.84 102.56 108.88 79.15 72.25 60.60 69.80%
  QoQ % 1.77% 28.55% -5.80% 37.56% 9.55% 19.22% -
  Horiz. % 221.42% 217.56% 169.24% 179.67% 130.61% 119.22% 100.00%
DPS 65.00 20.00 30.00 0.00 40.00 13.33 20.00 119.25%
  QoQ % 225.00% -33.33% 0.00% 0.00% 200.08% -33.35% -
  Horiz. % 325.00% 100.00% 150.00% 0.00% 200.00% 66.65% 100.00%
NAPS 7.4700 7.3300 7.0700 7.2200 6.9400 6.6000 6.3500 11.43%
  QoQ % 1.91% 3.68% -2.08% 4.03% 5.15% 3.94% -
  Horiz. % 117.64% 115.43% 111.34% 113.70% 109.29% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 397,388
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.48 56.09 56.29 56.74 59.93 61.14 60.63 -4.61%
  QoQ % 0.70% -0.36% -0.79% -5.32% -1.98% 0.84% -
  Horiz. % 93.16% 92.51% 92.84% 93.58% 98.85% 100.84% 100.00%
EPS 142.80 140.67 109.78 116.63 84.89 77.53 65.05 68.83%
  QoQ % 1.51% 28.14% -5.87% 37.39% 9.49% 19.19% -
  Horiz. % 219.52% 216.25% 168.76% 179.29% 130.50% 119.19% 100.00%
DPS 69.17 21.34 32.11 0.00 42.90 14.31 21.47 117.98%
  QoQ % 224.13% -33.54% 0.00% 0.00% 199.79% -33.35% -
  Horiz. % 322.17% 99.39% 149.56% 0.00% 199.81% 66.65% 100.00%
NAPS 7.9496 7.8207 7.5676 7.7336 7.4434 7.0823 6.8163 10.79%
  QoQ % 1.65% 3.34% -2.15% 3.90% 5.10% 3.90% -
  Horiz. % 116.63% 114.74% 111.02% 113.46% 109.20% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 12.2800 10.8000 10.6800 10.2800 9.2600 8.8500 8.0000 -
P/RPS 23.14 20.54 20.31 19.41 16.57 15.53 14.16 38.70%
  QoQ % 12.66% 1.13% 4.64% 17.14% 6.70% 9.68% -
  Horiz. % 163.42% 145.06% 143.43% 137.08% 117.02% 109.68% 100.00%
P/EPS 9.15 8.19 10.41 9.44 11.70 12.25 13.20 -21.66%
  QoQ % 11.72% -21.33% 10.28% -19.32% -4.49% -7.20% -
  Horiz. % 69.32% 62.05% 78.86% 71.52% 88.64% 92.80% 100.00%
EY 10.93 12.21 9.60 10.59 8.55 8.16 7.58 27.61%
  QoQ % -10.48% 27.19% -9.35% 23.86% 4.78% 7.65% -
  Horiz. % 144.20% 161.08% 126.65% 139.71% 112.80% 107.65% 100.00%
DY 5.29 1.85 2.81 0.00 4.32 1.51 2.50 64.75%
  QoQ % 185.95% -34.16% 0.00% 0.00% 186.09% -39.60% -
  Horiz. % 211.60% 74.00% 112.40% 0.00% 172.80% 60.40% 100.00%
P/NAPS 1.64 1.47 1.51 1.42 1.33 1.34 1.26 19.19%
  QoQ % 11.56% -2.65% 6.34% 6.77% -0.75% 6.35% -
  Horiz. % 130.16% 116.67% 119.84% 112.70% 105.56% 106.35% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 15.6000 11.6000 10.4000 10.0800 10.1200 9.3000 8.8000 -
P/RPS 29.40 22.07 19.78 19.03 18.11 16.32 15.58 52.65%
  QoQ % 33.21% 11.58% 3.94% 5.08% 10.97% 4.75% -
  Horiz. % 188.70% 141.66% 126.96% 122.14% 116.24% 104.75% 100.00%
P/EPS 11.63 8.80 10.14 9.26 12.79 12.87 14.52 -13.74%
  QoQ % 32.16% -13.21% 9.50% -27.60% -0.62% -11.36% -
  Horiz. % 80.10% 60.61% 69.83% 63.77% 88.09% 88.64% 100.00%
EY 8.60 11.37 9.86 10.80 7.82 7.77 6.89 15.91%
  QoQ % -24.36% 15.31% -8.70% 38.11% 0.64% 12.77% -
  Horiz. % 124.82% 165.02% 143.11% 156.75% 113.50% 112.77% 100.00%
DY 4.17 1.72 2.88 0.00 3.95 1.43 2.27 49.94%
  QoQ % 142.44% -40.28% 0.00% 0.00% 176.22% -37.00% -
  Horiz. % 183.70% 75.77% 126.87% 0.00% 174.01% 63.00% 100.00%
P/NAPS 2.09 1.58 1.47 1.40 1.46 1.41 1.39 31.21%
  QoQ % 32.28% 7.48% 5.00% -4.11% 3.55% 1.44% -
  Horiz. % 150.36% 113.67% 105.76% 100.72% 105.04% 101.44% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers