Highlights

[BKAWAN] QoQ Quarter Result on 2010-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     96.67%    YoY -     97.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,776 66,170 57,263 55,324 55,470 56,369 55,922 15.92%
  QoQ % 5.45% 15.55% 3.50% -0.26% -1.59% 0.80% -
  Horiz. % 124.77% 118.33% 102.40% 98.93% 99.19% 100.80% 100.00%
PBT 190,574 150,919 147,549 203,223 104,550 117,182 110,289 44.05%
  QoQ % 26.28% 2.28% -27.40% 94.38% -10.78% 6.25% -
  Horiz. % 172.80% 136.84% 133.78% 184.26% 94.80% 106.25% 100.00%
Tax -3,857 -2,379 854 -1,432 -1,814 -917 -2,975 18.92%
  QoQ % -62.13% -378.57% 159.64% 21.06% -97.82% 69.18% -
  Horiz. % 129.65% 79.97% -28.71% 48.13% 60.97% 30.82% 100.00%
NP 186,717 148,540 148,403 201,791 102,736 116,265 107,314 44.71%
  QoQ % 25.70% 0.09% -26.46% 96.42% -11.64% 8.34% -
  Horiz. % 173.99% 138.42% 138.29% 188.04% 95.73% 108.34% 100.00%
NP to SH 184,665 148,304 148,212 201,116 102,260 115,864 106,268 44.59%
  QoQ % 24.52% 0.06% -26.31% 96.67% -11.74% 9.03% -
  Horiz. % 173.77% 139.56% 139.47% 189.25% 96.23% 109.03% 100.00%
Tax Rate 2.02 % 1.58 % -0.58 % 0.70 % 1.74 % 0.78 % 2.70 % -17.60%
  QoQ % 27.85% 372.41% -182.86% -59.77% 123.08% -71.11% -
  Horiz. % 74.81% 58.52% -21.48% 25.93% 64.44% 28.89% 100.00%
Total Cost -116,941 -82,370 -91,140 -146,467 -47,266 -59,896 -51,392 73.09%
  QoQ % -41.97% 9.62% 37.77% -209.88% 21.09% -16.55% -
  Horiz. % 227.55% 160.28% 177.34% 285.00% 91.97% 116.55% 100.00%
Net Worth 3,310,743 3,342,179 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 7.80%
  QoQ % -0.94% 5.81% 1.63% 3.35% -2.14% 3.89% -
  Horiz. % 111.91% 112.98% 106.78% 105.06% 101.66% 103.89% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 62,782 - 211,429 - 63,806 - 127,879 -37.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.10% 0.00% 165.33% 0.00% 49.90% 0.00% 100.00%
Div Payout % 34.00 % - % 142.65 % - % 62.40 % - % 120.34 % -56.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.25% 0.00% 118.54% 0.00% 51.85% 0.00% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,310,743 3,342,179 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 7.80%
  QoQ % -0.94% 5.81% 1.63% 3.35% -2.14% 3.89% -
  Horiz. % 111.91% 112.98% 106.78% 105.06% 101.66% 103.89% 100.00%
NOSH 418,551 418,819 422,858 424,026 425,374 425,657 426,265 -1.21%
  QoQ % -0.06% -0.96% -0.28% -0.32% -0.07% -0.14% -
  Horiz. % 98.19% 98.25% 99.20% 99.47% 99.79% 99.86% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 267.59 % 224.48 % 259.16 % 364.74 % 185.21 % 206.26 % 191.90 % 24.84%
  QoQ % 19.20% -13.38% -28.95% 96.93% -10.21% 7.48% -
  Horiz. % 139.44% 116.98% 135.05% 190.07% 96.51% 107.48% 100.00%
ROE 5.58 % 4.44 % 4.69 % 6.47 % 3.40 % 3.77 % 3.59 % 34.22%
  QoQ % 25.68% -5.33% -27.51% 90.29% -9.81% 5.01% -
  Horiz. % 155.43% 123.68% 130.64% 180.22% 94.71% 105.01% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.67 15.80 13.54 13.05 13.04 13.24 13.12 17.33%
  QoQ % 5.51% 16.69% 3.75% 0.08% -1.51% 0.91% -
  Horiz. % 127.06% 120.43% 103.20% 99.47% 99.39% 100.91% 100.00%
EPS 44.12 35.41 35.05 47.43 24.04 27.22 24.93 46.36%
  QoQ % 24.60% 1.03% -26.10% 97.30% -11.68% 9.19% -
  Horiz. % 176.98% 142.04% 140.59% 190.25% 96.43% 109.19% 100.00%
DPS 15.00 0.00 50.00 0.00 15.00 0.00 30.00 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 166.67% 0.00% 50.00% 0.00% 100.00%
NAPS 7.9100 7.9800 7.4700 7.3300 7.0700 7.2200 6.9400 9.12%
  QoQ % -0.88% 6.83% 1.91% 3.68% -2.08% 4.03% -
  Horiz. % 113.98% 114.99% 107.64% 105.62% 101.87% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.01 15.18 13.14 12.69 12.72 12.93 12.83 15.92%
  QoQ % 5.47% 15.53% 3.55% -0.24% -1.62% 0.78% -
  Horiz. % 124.79% 118.32% 102.42% 98.91% 99.14% 100.78% 100.00%
EPS 42.36 34.02 34.00 46.13 23.46 26.58 24.38 44.58%
  QoQ % 24.51% 0.06% -26.30% 96.63% -11.74% 9.02% -
  Horiz. % 173.75% 139.54% 139.46% 189.21% 96.23% 109.02% 100.00%
DPS 14.40 0.00 48.50 0.00 14.64 0.00 29.33 -37.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.10% 0.00% 165.36% 0.00% 49.91% 0.00% 100.00%
NAPS 7.5943 7.6664 7.2457 7.1295 6.8985 7.0495 6.7858 7.80%
  QoQ % -0.94% 5.81% 1.63% 3.35% -2.14% 3.89% -
  Horiz. % 111.91% 112.98% 106.78% 105.06% 101.66% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 15.2400 16.9000 12.2800 10.8000 10.6800 10.2800 9.2600 -
P/RPS 91.42 106.97 90.68 82.78 81.90 77.63 70.58 18.84%
  QoQ % -14.54% 17.96% 9.54% 1.07% 5.50% 9.99% -
  Horiz. % 129.53% 151.56% 128.48% 117.29% 116.04% 109.99% 100.00%
P/EPS 34.54 47.73 35.04 22.77 44.43 37.77 37.14 -4.73%
  QoQ % -27.63% 36.22% 53.89% -48.75% 17.63% 1.70% -
  Horiz. % 93.00% 128.51% 94.35% 61.31% 119.63% 101.70% 100.00%
EY 2.90 2.10 2.85 4.39 2.25 2.65 2.69 5.14%
  QoQ % 38.10% -26.32% -35.08% 95.11% -15.09% -1.49% -
  Horiz. % 107.81% 78.07% 105.95% 163.20% 83.64% 98.51% 100.00%
DY 0.98 0.00 4.07 0.00 1.40 0.00 3.24 -54.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.25% 0.00% 125.62% 0.00% 43.21% 0.00% 100.00%
P/NAPS 1.93 2.12 1.64 1.47 1.51 1.42 1.33 28.20%
  QoQ % -8.96% 29.27% 11.56% -2.65% 6.34% 6.77% -
  Horiz. % 145.11% 159.40% 123.31% 110.53% 113.53% 106.77% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 -
Price 16.2200 15.9800 15.6000 11.6000 10.4000 10.0800 10.1200 -
P/RPS 97.30 101.14 115.20 88.91 79.75 76.12 77.14 16.76%
  QoQ % -3.80% -12.20% 29.57% 11.49% 4.77% -1.32% -
  Horiz. % 126.13% 131.11% 149.34% 115.26% 103.38% 98.68% 100.00%
P/EPS 36.76 45.13 44.51 24.46 43.26 37.03 40.59 -6.40%
  QoQ % -18.55% 1.39% 81.97% -43.46% 16.82% -8.77% -
  Horiz. % 90.56% 111.19% 109.66% 60.26% 106.58% 91.23% 100.00%
EY 2.72 2.22 2.25 4.09 2.31 2.70 2.46 6.93%
  QoQ % 22.52% -1.33% -44.99% 77.06% -14.44% 9.76% -
  Horiz. % 110.57% 90.24% 91.46% 166.26% 93.90% 109.76% 100.00%
DY 0.92 0.00 3.21 0.00 1.44 0.00 2.96 -54.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.08% 0.00% 108.45% 0.00% 48.65% 0.00% 100.00%
P/NAPS 2.05 2.00 2.09 1.58 1.47 1.40 1.46 25.42%
  QoQ % 2.50% -4.31% 32.28% 7.48% 5.00% -4.11% -
  Horiz. % 140.41% 136.99% 143.15% 108.22% 100.68% 95.89% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers