Highlights

[BKAWAN] QoQ Quarter Result on 2012-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     6.27%    YoY -     -43.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,307,697 2,399,654 86,707 82,500 83,053 84,281 74,253 886.44%
  QoQ % -3.83% 2,667.54% 5.10% -0.67% -1.46% 13.51% -
  Horiz. % 3,107.88% 3,231.73% 116.77% 111.11% 111.85% 113.51% 100.00%
PBT 301,343 377,603 211,804 122,929 117,952 172,959 229,039 20.05%
  QoQ % -20.20% 78.28% 72.30% 4.22% -31.80% -24.48% -
  Horiz. % 131.57% 164.86% 92.48% 53.67% 51.50% 75.52% 100.00%
Tax -62,716 -85,807 -3,164 -2,640 -4,357 -3,540 10,765 -
  QoQ % 26.91% -2,611.98% -19.85% 39.41% -23.08% -132.88% -
  Horiz. % -582.59% -797.09% -29.39% -24.52% -40.47% -32.88% 100.00%
NP 238,627 291,796 208,640 120,289 113,595 169,419 239,804 -0.33%
  QoQ % -18.22% 39.86% 73.45% 5.89% -32.95% -29.35% -
  Horiz. % 99.51% 121.68% 87.00% 50.16% 47.37% 70.65% 100.00%
NP to SH 108,918 138,893 206,352 119,090 112,060 168,185 235,962 -40.24%
  QoQ % -21.58% -32.69% 73.27% 6.27% -33.37% -28.72% -
  Horiz. % 46.16% 58.86% 87.45% 50.47% 47.49% 71.28% 100.00%
Tax Rate 20.81 % 22.72 % 1.49 % 2.15 % 3.69 % 2.05 % -4.70 % -
  QoQ % -8.41% 1,424.83% -30.70% -41.73% 80.00% 143.62% -
  Horiz. % -442.77% -483.40% -31.70% -45.74% -78.51% -43.62% 100.00%
Total Cost 2,069,070 2,107,858 -121,933 -37,789 -30,542 -85,138 -165,551 -
  QoQ % -1.84% 1,828.70% -222.67% -23.73% 64.13% 48.57% -
  Horiz. % -1,249.81% -1,273.24% 73.65% 22.83% 18.45% 51.43% 100.00%
Net Worth 3,810,675 3,897,656 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 2.37%
  QoQ % -2.23% 4.35% 4.44% -2.51% -3.52% 3.35% -
  Horiz. % 103.58% 105.94% 101.53% 97.21% 99.72% 103.35% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 62,333 - 208,436 - 62,533 - 334,460 -67.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.64% 0.00% 62.32% 0.00% 18.70% 0.00% 100.00%
Div Payout % 57.23 % - % 101.01 % - % 55.80 % - % 141.74 % -45.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.38% 0.00% 71.26% 0.00% 39.37% 0.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,810,675 3,897,656 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 2.37%
  QoQ % -2.23% 4.35% 4.44% -2.51% -3.52% 3.35% -
  Horiz. % 103.58% 105.94% 101.53% 97.21% 99.72% 103.35% 100.00%
NOSH 415,558 415,971 416,872 416,835 416,889 416,918 418,075 -0.40%
  QoQ % -0.10% -0.22% 0.01% -0.01% -0.01% -0.28% -
  Horiz. % 99.40% 99.50% 99.71% 99.70% 99.72% 99.72% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.34 % 12.16 % 240.63 % 145.80 % 136.77 % 201.02 % 322.96 % -89.90%
  QoQ % -14.97% -94.95% 65.04% 6.60% -31.96% -37.76% -
  Horiz. % 3.20% 3.77% 74.51% 45.14% 42.35% 62.24% 100.00%
ROE 2.86 % 3.56 % 5.52 % 3.33 % 3.05 % 4.42 % 6.41 % -41.58%
  QoQ % -19.66% -35.51% 65.77% 9.18% -31.00% -31.05% -
  Horiz. % 44.62% 55.54% 86.12% 51.95% 47.58% 68.95% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 555.32 576.88 20.80 19.79 19.92 20.22 17.76 890.43%
  QoQ % -3.74% 2,673.46% 5.10% -0.65% -1.48% 13.85% -
  Horiz. % 3,126.80% 3,248.20% 117.12% 111.43% 112.16% 113.85% 100.00%
EPS 26.21 33.39 49.50 28.57 26.88 40.34 56.44 -40.00%
  QoQ % -21.50% -32.55% 73.26% 6.29% -33.37% -28.53% -
  Horiz. % 46.44% 59.16% 87.70% 50.62% 47.63% 71.47% 100.00%
DPS 15.00 0.00 50.00 0.00 15.00 0.00 80.00 -67.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.75% 0.00% 62.50% 0.00% 18.75% 0.00% 100.00%
NAPS 9.1700 9.3700 8.9600 8.5800 8.8000 9.1200 8.8000 2.78%
  QoQ % -2.13% 4.58% 4.43% -2.50% -3.51% 3.64% -
  Horiz. % 104.20% 106.48% 101.82% 97.50% 100.00% 103.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 529.35 550.44 19.89 18.92 19.05 19.33 17.03 886.53%
  QoQ % -3.83% 2,667.42% 5.13% -0.68% -1.45% 13.51% -
  Horiz. % 3,108.34% 3,232.18% 116.79% 111.10% 111.86% 113.51% 100.00%
EPS 24.98 31.86 47.33 27.32 25.70 38.58 54.13 -40.25%
  QoQ % -21.59% -32.69% 73.24% 6.30% -33.39% -28.73% -
  Horiz. % 46.15% 58.86% 87.44% 50.47% 47.48% 71.27% 100.00%
DPS 14.30 0.00 47.81 0.00 14.34 0.00 76.72 -67.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.64% 0.00% 62.32% 0.00% 18.69% 0.00% 100.00%
NAPS 8.7411 8.9406 8.5679 8.2038 8.4152 8.7218 8.4392 2.37%
  QoQ % -2.23% 4.35% 4.44% -2.51% -3.52% 3.35% -
  Horiz. % 103.58% 105.94% 101.53% 97.21% 99.72% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 18.1000 19.0000 18.0000 18.3800 18.6800 17.4600 14.9600 -
P/RPS 3.26 3.29 86.54 92.87 93.77 86.37 84.23 -88.54%
  QoQ % -0.91% -96.20% -6.82% -0.96% 8.57% 2.54% -
  Horiz. % 3.87% 3.91% 102.74% 110.26% 111.33% 102.54% 100.00%
P/EPS 69.06 56.90 36.36 64.33 69.49 43.28 26.51 89.22%
  QoQ % 21.37% 56.49% -43.48% -7.43% 60.56% 63.26% -
  Horiz. % 260.51% 214.64% 137.16% 242.66% 262.13% 163.26% 100.00%
EY 1.45 1.76 2.75 1.55 1.44 2.31 3.77 -47.08%
  QoQ % -17.61% -36.00% 77.42% 7.64% -37.66% -38.73% -
  Horiz. % 38.46% 46.68% 72.94% 41.11% 38.20% 61.27% 100.00%
DY 0.83 0.00 2.78 0.00 0.80 0.00 5.35 -71.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.51% 0.00% 51.96% 0.00% 14.95% 0.00% 100.00%
P/NAPS 1.97 2.03 2.01 2.14 2.12 1.91 1.70 10.32%
  QoQ % -2.96% 1.00% -6.07% 0.94% 10.99% 12.35% -
  Horiz. % 115.88% 119.41% 118.24% 125.88% 124.71% 112.35% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 22/02/12 23/11/11 -
Price 19.1000 18.5800 17.7400 18.9600 17.9000 18.8000 16.2000 -
P/RPS 3.44 3.22 85.29 95.80 89.85 93.00 91.21 -88.73%
  QoQ % 6.83% -96.22% -10.97% 6.62% -3.39% 1.96% -
  Horiz. % 3.77% 3.53% 93.51% 105.03% 98.51% 101.96% 100.00%
P/EPS 72.87 55.65 35.84 66.36 66.59 46.60 28.70 86.01%
  QoQ % 30.94% 55.27% -45.99% -0.35% 42.90% 62.37% -
  Horiz. % 253.90% 193.90% 124.88% 231.22% 232.02% 162.37% 100.00%
EY 1.37 1.80 2.79 1.51 1.50 2.15 3.48 -46.25%
  QoQ % -23.89% -35.48% 84.77% 0.67% -30.23% -38.22% -
  Horiz. % 39.37% 51.72% 80.17% 43.39% 43.10% 61.78% 100.00%
DY 0.79 0.00 2.82 0.00 0.84 0.00 4.94 -70.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.99% 0.00% 57.09% 0.00% 17.00% 0.00% 100.00%
P/NAPS 2.08 1.98 1.98 2.21 2.03 2.06 1.84 8.51%
  QoQ % 5.05% 0.00% -10.41% 8.87% -1.46% 11.96% -
  Horiz. % 113.04% 107.61% 107.61% 120.11% 110.33% 111.96% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers