Highlights

[BKAWAN] QoQ Quarter Result on 2011-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     14.01%    YoY -     4.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 83,053 84,281 74,253 72,941 69,776 66,170 57,263 28.10%
  QoQ % -1.46% 13.51% 1.80% 4.54% 5.45% 15.55% -
  Horiz. % 145.04% 147.18% 129.67% 127.38% 121.85% 115.55% 100.00%
PBT 117,952 172,959 229,039 214,824 190,574 150,919 147,549 -13.85%
  QoQ % -31.80% -24.48% 6.62% 12.72% 26.28% 2.28% -
  Horiz. % 79.94% 117.22% 155.23% 145.60% 129.16% 102.28% 100.00%
Tax -4,357 -3,540 10,765 -2,562 -3,857 -2,379 854 -
  QoQ % -23.08% -132.88% 520.18% 33.58% -62.13% -378.57% -
  Horiz. % -510.19% -414.52% 1,260.54% -300.00% -451.64% -278.57% 100.00%
NP 113,595 169,419 239,804 212,262 186,717 148,540 148,403 -16.31%
  QoQ % -32.95% -29.35% 12.98% 13.68% 25.70% 0.09% -
  Horiz. % 76.54% 114.16% 161.59% 143.03% 125.82% 100.09% 100.00%
NP to SH 112,060 168,185 235,962 210,537 184,665 148,304 148,212 -16.99%
  QoQ % -33.37% -28.72% 12.08% 14.01% 24.52% 0.06% -
  Horiz. % 75.61% 113.48% 159.21% 142.05% 124.60% 100.06% 100.00%
Tax Rate 3.69 % 2.05 % -4.70 % 1.19 % 2.02 % 1.58 % -0.58 % -
  QoQ % 80.00% 143.62% -494.96% -41.09% 27.85% 372.41% -
  Horiz. % -636.21% -353.45% 810.34% -205.17% -348.28% -272.41% 100.00%
Total Cost -30,542 -85,138 -165,551 -139,321 -116,941 -82,370 -91,140 -51.72%
  QoQ % 64.13% 48.57% -18.83% -19.14% -41.97% 9.62% -
  Horiz. % 33.51% 93.41% 181.64% 152.86% 128.31% 90.38% 100.00%
Net Worth 3,668,631 3,802,298 3,679,067 3,530,562 3,310,743 3,342,179 3,158,755 10.48%
  QoQ % -3.52% 3.35% 4.21% 6.64% -0.94% 5.81% -
  Horiz. % 116.14% 120.37% 116.47% 111.77% 104.81% 105.81% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 62,533 - 334,460 - 62,782 - 211,429 -55.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.58% 0.00% 158.19% 0.00% 29.69% 0.00% 100.00%
Div Payout % 55.80 % - % 141.74 % - % 34.00 % - % 142.65 % -46.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.12% 0.00% 99.36% 0.00% 23.83% 0.00% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,668,631 3,802,298 3,679,067 3,530,562 3,310,743 3,342,179 3,158,755 10.48%
  QoQ % -3.52% 3.35% 4.21% 6.64% -0.94% 5.81% -
  Horiz. % 116.14% 120.37% 116.47% 111.77% 104.81% 105.81% 100.00%
NOSH 416,889 416,918 418,075 418,313 418,551 418,819 422,858 -0.94%
  QoQ % -0.01% -0.28% -0.06% -0.06% -0.06% -0.96% -
  Horiz. % 98.59% 98.60% 98.87% 98.93% 98.98% 99.04% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 136.77 % 201.02 % 322.96 % 291.01 % 267.59 % 224.48 % 259.16 % -34.67%
  QoQ % -31.96% -37.76% 10.98% 8.75% 19.20% -13.38% -
  Horiz. % 52.77% 77.57% 124.62% 112.29% 103.25% 86.62% 100.00%
ROE 3.05 % 4.42 % 6.41 % 5.96 % 5.58 % 4.44 % 4.69 % -24.92%
  QoQ % -31.00% -31.05% 7.55% 6.81% 25.68% -5.33% -
  Horiz. % 65.03% 94.24% 136.67% 127.08% 118.98% 94.67% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.92 20.22 17.76 17.44 16.67 15.80 13.54 29.32%
  QoQ % -1.48% 13.85% 1.83% 4.62% 5.51% 16.69% -
  Horiz. % 147.12% 149.34% 131.17% 128.80% 123.12% 116.69% 100.00%
EPS 26.88 40.34 56.44 50.33 44.12 35.41 35.05 -16.20%
  QoQ % -33.37% -28.53% 12.14% 14.08% 24.60% 1.03% -
  Horiz. % 76.69% 115.09% 161.03% 143.59% 125.88% 101.03% 100.00%
DPS 15.00 0.00 80.00 0.00 15.00 0.00 50.00 -55.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 0.00% 160.00% 0.00% 30.00% 0.00% 100.00%
NAPS 8.8000 9.1200 8.8000 8.4400 7.9100 7.9800 7.4700 11.53%
  QoQ % -3.51% 3.64% 4.27% 6.70% -0.88% 6.83% -
  Horiz. % 117.80% 122.09% 117.80% 112.99% 105.89% 106.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.05 19.33 17.03 16.73 16.01 15.18 13.14 28.07%
  QoQ % -1.45% 13.51% 1.79% 4.50% 5.47% 15.53% -
  Horiz. % 144.98% 147.11% 129.60% 127.32% 121.84% 115.53% 100.00%
EPS 25.70 38.58 54.13 48.29 42.36 34.02 34.00 -17.01%
  QoQ % -33.39% -28.73% 12.09% 14.00% 24.51% 0.06% -
  Horiz. % 75.59% 113.47% 159.21% 142.03% 124.59% 100.06% 100.00%
DPS 14.34 0.00 76.72 0.00 14.40 0.00 48.50 -55.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.57% 0.00% 158.19% 0.00% 29.69% 0.00% 100.00%
NAPS 8.4152 8.7218 8.4392 8.0985 7.5943 7.6664 7.2457 10.48%
  QoQ % -3.52% 3.35% 4.21% 6.64% -0.94% 5.81% -
  Horiz. % 116.14% 120.37% 116.47% 111.77% 104.81% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 18.6800 17.4600 14.9600 17.1200 15.2400 16.9000 12.2800 -
P/RPS 93.77 86.37 84.23 98.18 91.42 106.97 90.68 2.26%
  QoQ % 8.57% 2.54% -14.21% 7.39% -14.54% 17.96% -
  Horiz. % 103.41% 95.25% 92.89% 108.27% 100.82% 117.96% 100.00%
P/EPS 69.49 43.28 26.51 34.02 34.54 47.73 35.04 57.78%
  QoQ % 60.56% 63.26% -22.08% -1.51% -27.63% 36.22% -
  Horiz. % 198.32% 123.52% 75.66% 97.09% 98.57% 136.22% 100.00%
EY 1.44 2.31 3.77 2.94 2.90 2.10 2.85 -36.54%
  QoQ % -37.66% -38.73% 28.23% 1.38% 38.10% -26.32% -
  Horiz. % 50.53% 81.05% 132.28% 103.16% 101.75% 73.68% 100.00%
DY 0.80 0.00 5.35 0.00 0.98 0.00 4.07 -66.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.66% 0.00% 131.45% 0.00% 24.08% 0.00% 100.00%
P/NAPS 2.12 1.91 1.70 2.03 1.93 2.12 1.64 18.65%
  QoQ % 10.99% 12.35% -16.26% 5.18% -8.96% 29.27% -
  Horiz. % 129.27% 116.46% 103.66% 123.78% 117.68% 129.27% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 23/11/11 16/08/11 25/05/11 23/02/11 29/11/10 -
Price 17.9000 18.8000 16.2000 15.8600 16.2200 15.9800 15.6000 -
P/RPS 89.85 93.00 91.21 90.96 97.30 101.14 115.20 -15.26%
  QoQ % -3.39% 1.96% 0.27% -6.52% -3.80% -12.20% -
  Horiz. % 77.99% 80.73% 79.18% 78.96% 84.46% 87.80% 100.00%
P/EPS 66.59 46.60 28.70 31.51 36.76 45.13 44.51 30.78%
  QoQ % 42.90% 62.37% -8.92% -14.28% -18.55% 1.39% -
  Horiz. % 149.61% 104.70% 64.48% 70.79% 82.59% 101.39% 100.00%
EY 1.50 2.15 3.48 3.17 2.72 2.22 2.25 -23.67%
  QoQ % -30.23% -38.22% 9.78% 16.54% 22.52% -1.33% -
  Horiz. % 66.67% 95.56% 154.67% 140.89% 120.89% 98.67% 100.00%
DY 0.84 0.00 4.94 0.00 0.92 0.00 3.21 -59.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.17% 0.00% 153.89% 0.00% 28.66% 0.00% 100.00%
P/NAPS 2.03 2.06 1.84 1.88 2.05 2.00 2.09 -1.92%
  QoQ % -1.46% 11.96% -2.13% -8.29% 2.50% -4.31% -
  Horiz. % 97.13% 98.56% 88.04% 89.95% 98.09% 95.69% 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.
 


 

272  262  513  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.1550.00 
 CAREPLS 0.38-0.015 
 DGB 0.1250.00 
 HSI-C7K 0.20+0.005 
 SUPERMX 1.80-0.06 
 HSI-H8K 0.25-0.02 
 KNM 0.315-0.005 
 ARMADA 0.405-0.015 
 ALAM 0.16+0.005 
 PWORTH 0.025+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers