Highlights

[BKAWAN] QoQ Quarter Result on 2009-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Jun-2009  [#3]
Profit Trend QoQ -     19.30%    YoY -     -15.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 55,470 56,369 55,922 61,751 50,617 69,858 95,609 -30.46%
  QoQ % -1.59% 0.80% -9.44% 22.00% -27.54% -26.93% -
  Horiz. % 58.02% 58.96% 58.49% 64.59% 52.94% 73.07% 100.00%
PBT 104,550 117,182 110,289 99,677 88,913 51,837 135,806 -16.02%
  QoQ % -10.78% 6.25% 10.65% 12.11% 71.52% -61.83% -
  Horiz. % 76.98% 86.29% 81.21% 73.40% 65.47% 38.17% 100.00%
Tax -1,814 -917 -2,975 1,078 -2,252 -4,880 -2,935 -27.46%
  QoQ % -97.82% 69.18% -375.97% 147.87% 53.85% -66.27% -
  Horiz. % 61.81% 31.24% 101.36% -36.73% 76.73% 166.27% 100.00%
NP 102,736 116,265 107,314 100,755 86,661 46,957 132,871 -15.77%
  QoQ % -11.64% 8.34% 6.51% 16.26% 84.55% -64.66% -
  Horiz. % 77.32% 87.50% 80.77% 75.83% 65.22% 35.34% 100.00%
NP to SH 102,260 115,864 106,268 101,829 85,355 43,896 129,930 -14.77%
  QoQ % -11.74% 9.03% 4.36% 19.30% 94.45% -66.22% -
  Horiz. % 78.70% 89.17% 81.79% 78.37% 65.69% 33.78% 100.00%
Tax Rate 1.74 % 0.78 % 2.70 % -1.08 % 2.53 % 9.41 % 2.16 % -13.44%
  QoQ % 123.08% -71.11% 350.00% -142.69% -73.11% 335.65% -
  Horiz. % 80.56% 36.11% 125.00% -50.00% 117.13% 435.65% 100.00%
Total Cost -47,266 -59,896 -51,392 -39,004 -36,044 22,901 -37,262 17.20%
  QoQ % 21.09% -16.55% -31.76% -8.21% -257.39% 161.46% -
  Horiz. % 126.85% 160.74% 137.92% 104.68% 96.73% -61.46% 100.00%
Net Worth 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 2,819,752 2,872,000 3.12%
  QoQ % -2.14% 3.89% 5.11% 3.90% -3.94% -1.82% -
  Horiz. % 104.71% 107.01% 103.00% 97.99% 94.31% 98.18% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 63,806 - 127,879 - 42,656 - 211,303 -55.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.20% 0.00% 60.52% 0.00% 20.19% 0.00% 100.00%
Div Payout % 62.40 % - % 120.34 % - % 49.98 % - % 162.63 % -47.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.37% 0.00% 74.00% 0.00% 30.73% 0.00% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 2,819,752 2,872,000 3.12%
  QoQ % -2.14% 3.89% 5.11% 3.90% -3.94% -1.82% -
  Horiz. % 104.71% 107.01% 103.00% 97.99% 94.31% 98.18% 100.00%
NOSH 425,374 425,657 426,265 426,419 426,561 426,588 431,231 -0.91%
  QoQ % -0.07% -0.14% -0.04% -0.03% -0.01% -1.08% -
  Horiz. % 98.64% 98.71% 98.85% 98.88% 98.92% 98.92% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 185.21 % 206.26 % 191.90 % 163.16 % 171.21 % 67.22 % 138.97 % 21.13%
  QoQ % -10.21% 7.48% 17.61% -4.70% 154.70% -51.63% -
  Horiz. % 133.27% 148.42% 138.09% 117.41% 123.20% 48.37% 100.00%
ROE 3.40 % 3.77 % 3.59 % 3.62 % 3.15 % 1.56 % 4.52 % -17.30%
  QoQ % -9.81% 5.01% -0.83% 14.92% 101.92% -65.49% -
  Horiz. % 75.22% 83.41% 79.42% 80.09% 69.69% 34.51% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.04 13.24 13.12 14.48 11.87 16.38 22.17 -29.82%
  QoQ % -1.51% 0.91% -9.39% 21.99% -27.53% -26.12% -
  Horiz. % 58.82% 59.72% 59.18% 65.31% 53.54% 73.88% 100.00%
EPS 24.04 27.22 24.93 23.88 20.01 10.29 30.13 -13.99%
  QoQ % -11.68% 9.19% 4.40% 19.34% 94.46% -65.85% -
  Horiz. % 79.79% 90.34% 82.74% 79.26% 66.41% 34.15% 100.00%
DPS 15.00 0.00 30.00 0.00 10.00 0.00 49.00 -54.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.61% 0.00% 61.22% 0.00% 20.41% 0.00% 100.00%
NAPS 7.0700 7.2200 6.9400 6.6000 6.3500 6.6100 6.6600 4.07%
  QoQ % -2.08% 4.03% 5.15% 3.94% -3.93% -0.75% -
  Horiz. % 106.16% 108.41% 104.20% 99.10% 95.35% 99.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.72 12.93 12.83 14.16 11.61 16.02 21.93 -30.47%
  QoQ % -1.62% 0.78% -9.39% 21.96% -27.53% -26.95% -
  Horiz. % 58.00% 58.96% 58.50% 64.57% 52.94% 73.05% 100.00%
EPS 23.46 26.58 24.38 23.36 19.58 10.07 29.80 -14.75%
  QoQ % -11.74% 9.02% 4.37% 19.31% 94.44% -66.21% -
  Horiz. % 78.72% 89.19% 81.81% 78.39% 65.70% 33.79% 100.00%
DPS 14.64 0.00 29.33 0.00 9.78 0.00 48.47 -55.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.20% 0.00% 60.51% 0.00% 20.18% 0.00% 100.00%
NAPS 6.8985 7.0495 6.7858 6.4557 6.2132 6.4680 6.5879 3.12%
  QoQ % -2.14% 3.89% 5.11% 3.90% -3.94% -1.82% -
  Horiz. % 104.71% 107.01% 103.00% 97.99% 94.31% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 10.6800 10.2800 9.2600 8.8500 8.0000 7.9000 7.5000 -
P/RPS 81.90 77.63 70.58 61.11 67.42 48.24 33.83 80.39%
  QoQ % 5.50% 9.99% 15.50% -9.36% 39.76% 42.60% -
  Horiz. % 242.09% 229.47% 208.63% 180.64% 199.29% 142.60% 100.00%
P/EPS 44.43 37.77 37.14 37.06 39.98 76.77 24.89 47.20%
  QoQ % 17.63% 1.70% 0.22% -7.30% -47.92% 208.44% -
  Horiz. % 178.51% 151.75% 149.22% 148.90% 160.63% 308.44% 100.00%
EY 2.25 2.65 2.69 2.70 2.50 1.30 4.02 -32.11%
  QoQ % -15.09% -1.49% -0.37% 8.00% 92.31% -67.66% -
  Horiz. % 55.97% 65.92% 66.92% 67.16% 62.19% 32.34% 100.00%
DY 1.40 0.00 3.24 0.00 1.25 0.00 6.53 -64.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.44% 0.00% 49.62% 0.00% 19.14% 0.00% 100.00%
P/NAPS 1.51 1.42 1.33 1.34 1.26 1.20 1.13 21.34%
  QoQ % 6.34% 6.77% -0.75% 6.35% 5.00% 6.19% -
  Horiz. % 133.63% 125.66% 117.70% 118.58% 111.50% 106.19% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 -
Price 10.4000 10.0800 10.1200 9.3000 8.8000 8.4000 7.0000 -
P/RPS 79.75 76.12 77.14 64.22 74.16 51.29 31.57 85.59%
  QoQ % 4.77% -1.32% 20.12% -13.40% 44.59% 62.46% -
  Horiz. % 252.61% 241.11% 244.35% 203.42% 234.91% 162.46% 100.00%
P/EPS 43.26 37.03 40.59 38.94 43.98 81.63 23.23 51.42%
  QoQ % 16.82% -8.77% 4.24% -11.46% -46.12% 251.40% -
  Horiz. % 186.22% 159.41% 174.73% 167.63% 189.32% 351.40% 100.00%
EY 2.31 2.70 2.46 2.57 2.27 1.23 4.30 -33.94%
  QoQ % -14.44% 9.76% -4.28% 13.22% 84.55% -71.40% -
  Horiz. % 53.72% 62.79% 57.21% 59.77% 52.79% 28.60% 100.00%
DY 1.44 0.00 2.96 0.00 1.14 0.00 7.00 -65.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.57% 0.00% 42.29% 0.00% 16.29% 0.00% 100.00%
P/NAPS 1.47 1.40 1.46 1.41 1.39 1.27 1.05 25.17%
  QoQ % 5.00% -4.11% 3.55% 1.44% 9.45% 20.95% -
  Horiz. % 140.00% 133.33% 139.05% 134.29% 132.38% 120.95% 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.
 


 

157  252  514  1223 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 VELESTO-WA 0.145-0.005 
 KNM 0.39-0.01 
 SAPNRG 0.310.00 
 SAPNRG-WA 0.130.00 
 VELESTO 0.325-0.005 
 ALAM 0.1050.00 
 ARMADA 0.24-0.01 
 ALAM-WA 0.06+0.005 
 KNM-WB 0.30+0.01 
Partners & Brokers