Highlights

[BKAWAN] QoQ Annualized Quarter Result on 2010-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     4.54%    YoY -     28.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 283,140 278,516 271,892 264,680 224,426 222,884 223,678 17.00%
  QoQ % 1.66% 2.44% 2.72% 17.94% 0.69% -0.35% -
  Horiz. % 126.58% 124.52% 121.56% 118.33% 100.33% 99.65% 100.00%
PBT 785,356 741,756 682,986 603,676 572,504 566,606 443,464 46.33%
  QoQ % 5.88% 8.60% 13.14% 5.44% 1.04% 27.77% -
  Horiz. % 177.10% 167.26% 154.01% 136.13% 129.10% 127.77% 100.00%
Tax 1,967 -11,730 -12,472 -9,516 -3,309 -5,550 -5,462 -
  QoQ % 116.77% 5.94% -31.06% -187.58% 40.39% -1.62% -
  Horiz. % -36.01% 214.77% 228.34% 174.22% 60.58% 101.62% 100.00%
NP 787,323 730,025 670,514 594,160 569,195 561,056 438,002 47.78%
  QoQ % 7.85% 8.88% 12.85% 4.39% 1.45% 28.09% -
  Horiz. % 179.75% 166.67% 153.08% 135.65% 129.95% 128.09% 100.00%
NP to SH 779,468 724,674 665,938 593,216 567,452 558,986 436,248 47.19%
  QoQ % 7.56% 8.82% 12.26% 4.54% 1.51% 28.14% -
  Horiz. % 178.68% 166.12% 152.65% 135.98% 130.08% 128.14% 100.00%
Tax Rate -0.25 % 1.58 % 1.83 % 1.58 % 0.58 % 0.98 % 1.23 % -
  QoQ % -115.82% -13.66% 15.82% 172.41% -40.82% -20.33% -
  Horiz. % -20.33% 128.46% 148.78% 128.46% 47.15% 79.67% 100.00%
Total Cost -504,183 -451,509 -398,622 -329,480 -344,769 -338,172 -214,324 76.79%
  QoQ % -11.67% -13.27% -20.99% 4.43% -1.95% -57.79% -
  Horiz. % 235.24% 210.67% 185.99% 153.73% 160.86% 157.79% 100.00%
Net Worth 3,678,905 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 14.37%
  QoQ % 4.20% 6.64% -0.94% 5.80% 1.65% 3.34% -
  Horiz. % 122.33% 117.41% 110.09% 111.14% 105.05% 103.34% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 397,154 83,667 125,569 - 274,887 84,797 127,607 113.02%
  QoQ % 374.68% -33.37% 0.00% 0.00% 224.17% -33.55% -
  Horiz. % 311.23% 65.57% 98.40% 0.00% 215.42% 66.45% 100.00%
Div Payout % 50.95 % 11.55 % 18.86 % - % 48.44 % 15.17 % 29.25 % 44.72%
  QoQ % 341.13% -38.76% 0.00% 0.00% 219.31% -48.14% -
  Horiz. % 174.19% 39.49% 64.48% 0.00% 165.61% 51.86% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,678,905 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 14.37%
  QoQ % 4.20% 6.64% -0.94% 5.80% 1.65% 3.34% -
  Horiz. % 122.33% 117.41% 110.09% 111.14% 105.05% 103.34% 100.00%
NOSH 418,057 418,338 418,565 418,819 422,903 423,988 425,358 -1.15%
  QoQ % -0.07% -0.05% -0.06% -0.97% -0.26% -0.32% -
  Horiz. % 98.28% 98.35% 98.40% 98.46% 99.42% 99.68% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 278.07 % 262.11 % 246.61 % 224.48 % 253.62 % 251.73 % 195.82 % 26.31%
  QoQ % 6.09% 6.29% 9.86% -11.49% 0.75% 28.55% -
  Horiz. % 142.00% 133.85% 125.94% 114.64% 129.52% 128.55% 100.00%
ROE 21.19 % 20.52 % 20.11 % 17.75 % 17.96 % 17.99 % 14.51 % 28.69%
  QoQ % 3.27% 2.04% 13.30% -1.17% -0.17% 23.98% -
  Horiz. % 146.04% 141.42% 138.59% 122.33% 123.78% 123.98% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.73 66.58 64.96 63.20 53.07 52.57 52.59 18.35%
  QoQ % 1.73% 2.49% 2.78% 19.09% 0.95% -0.04% -
  Horiz. % 128.79% 126.60% 123.52% 120.17% 100.91% 99.96% 100.00%
EPS 186.45 173.23 159.10 141.64 134.18 131.84 102.56 48.90%
  QoQ % 7.63% 8.88% 12.33% 5.56% 1.77% 28.55% -
  Horiz. % 181.80% 168.91% 155.13% 138.10% 130.83% 128.55% 100.00%
DPS 95.00 20.00 30.00 0.00 65.00 20.00 30.00 115.49%
  QoQ % 375.00% -33.33% 0.00% 0.00% 225.00% -33.33% -
  Horiz. % 316.67% 66.67% 100.00% 0.00% 216.67% 66.67% 100.00%
NAPS 8.8000 8.4400 7.9100 7.9800 7.4700 7.3300 7.0700 15.70%
  QoQ % 4.27% 6.70% -0.88% 6.83% 1.91% 3.68% -
  Horiz. % 124.47% 119.38% 111.88% 112.87% 105.66% 103.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.95 63.89 62.37 60.71 51.48 51.13 51.31 17.00%
  QoQ % 1.66% 2.44% 2.73% 17.93% 0.68% -0.35% -
  Horiz. % 126.58% 124.52% 121.56% 118.32% 100.33% 99.65% 100.00%
EPS 178.80 166.23 152.76 136.07 130.16 128.22 100.07 47.19%
  QoQ % 7.56% 8.82% 12.27% 4.54% 1.51% 28.13% -
  Horiz. % 178.67% 166.11% 152.65% 135.97% 130.07% 128.13% 100.00%
DPS 91.10 19.19 28.80 0.00 63.05 19.45 29.27 113.02%
  QoQ % 374.73% -33.37% 0.00% 0.00% 224.16% -33.55% -
  Horiz. % 311.24% 65.56% 98.39% 0.00% 215.41% 66.45% 100.00%
NAPS 8.4388 8.0990 7.5946 7.6664 7.2464 7.1289 6.8982 14.37%
  QoQ % 4.20% 6.64% -0.94% 5.80% 1.65% 3.34% -
  Horiz. % 122.33% 117.41% 110.10% 111.14% 105.05% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 14.9600 17.1200 15.2400 16.9000 12.2800 10.8000 10.6800 -
P/RPS 22.09 25.71 23.46 26.74 23.14 20.54 20.31 5.76%
  QoQ % -14.08% 9.59% -12.27% 15.56% 12.66% 1.13% -
  Horiz. % 108.76% 126.59% 115.51% 131.66% 113.93% 101.13% 100.00%
P/EPS 8.02 9.88 9.58 11.93 9.15 8.19 10.41 -15.95%
  QoQ % -18.83% 3.13% -19.70% 30.38% 11.72% -21.33% -
  Horiz. % 77.04% 94.91% 92.03% 114.60% 87.90% 78.67% 100.00%
EY 12.46 10.12 10.44 8.38 10.93 12.21 9.60 18.97%
  QoQ % 23.12% -3.07% 24.58% -23.33% -10.48% 27.19% -
  Horiz. % 129.79% 105.42% 108.75% 87.29% 113.85% 127.19% 100.00%
DY 6.35 1.17 1.97 0.00 5.29 1.85 2.81 72.12%
  QoQ % 442.74% -40.61% 0.00% 0.00% 185.95% -34.16% -
  Horiz. % 225.98% 41.64% 70.11% 0.00% 188.26% 65.84% 100.00%
P/NAPS 1.70 2.03 1.93 2.12 1.64 1.47 1.51 8.21%
  QoQ % -16.26% 5.18% -8.96% 29.27% 11.56% -2.65% -
  Horiz. % 112.58% 134.44% 127.81% 140.40% 108.61% 97.35% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 -
Price 16.2000 15.8600 16.2200 15.9800 15.6000 11.6000 10.4000 -
P/RPS 23.92 23.82 24.97 25.29 29.40 22.07 19.78 13.49%
  QoQ % 0.42% -4.61% -1.27% -13.98% 33.21% 11.58% -
  Horiz. % 120.93% 120.42% 126.24% 127.86% 148.63% 111.58% 100.00%
P/EPS 8.69 9.16 10.19 11.28 11.63 8.80 10.14 -9.77%
  QoQ % -5.13% -10.11% -9.66% -3.01% 32.16% -13.21% -
  Horiz. % 85.70% 90.34% 100.49% 111.24% 114.69% 86.79% 100.00%
EY 11.51 10.92 9.81 8.86 8.60 11.37 9.86 10.86%
  QoQ % 5.40% 11.31% 10.72% 3.02% -24.36% 15.31% -
  Horiz. % 116.73% 110.75% 99.49% 89.86% 87.22% 115.31% 100.00%
DY 5.86 1.26 1.85 0.00 4.17 1.72 2.88 60.50%
  QoQ % 365.08% -31.89% 0.00% 0.00% 142.44% -40.28% -
  Horiz. % 203.47% 43.75% 64.24% 0.00% 144.79% 59.72% 100.00%
P/NAPS 1.84 1.88 2.05 2.00 2.09 1.58 1.47 16.13%
  QoQ % -2.13% -8.29% 2.50% -4.31% 32.28% 7.48% -
  Horiz. % 125.17% 127.89% 139.46% 136.05% 142.18% 107.48% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers