Highlights

[BKAWAN] QoQ Quarter Result on 2010-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     -26.31%    YoY -     39.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 72,941 69,776 66,170 57,263 55,324 55,470 56,369 18.80%
  QoQ % 4.54% 5.45% 15.55% 3.50% -0.26% -1.59% -
  Horiz. % 129.40% 123.78% 117.39% 101.59% 98.15% 98.41% 100.00%
PBT 214,824 190,574 150,919 147,549 203,223 104,550 117,182 49.96%
  QoQ % 12.72% 26.28% 2.28% -27.40% 94.38% -10.78% -
  Horiz. % 183.33% 162.63% 128.79% 125.91% 173.43% 89.22% 100.00%
Tax -2,562 -3,857 -2,379 854 -1,432 -1,814 -917 98.74%
  QoQ % 33.58% -62.13% -378.57% 159.64% 21.06% -97.82% -
  Horiz. % 279.39% 420.61% 259.43% -93.13% 156.16% 197.82% 100.00%
NP 212,262 186,717 148,540 148,403 201,791 102,736 116,265 49.54%
  QoQ % 13.68% 25.70% 0.09% -26.46% 96.42% -11.64% -
  Horiz. % 182.57% 160.60% 127.76% 127.64% 173.56% 88.36% 100.00%
NP to SH 210,537 184,665 148,304 148,212 201,116 102,260 115,864 49.07%
  QoQ % 14.01% 24.52% 0.06% -26.31% 96.67% -11.74% -
  Horiz. % 181.71% 159.38% 128.00% 127.92% 173.58% 88.26% 100.00%
Tax Rate 1.19 % 2.02 % 1.58 % -0.58 % 0.70 % 1.74 % 0.78 % 32.63%
  QoQ % -41.09% 27.85% 372.41% -182.86% -59.77% 123.08% -
  Horiz. % 152.56% 258.97% 202.56% -74.36% 89.74% 223.08% 100.00%
Total Cost -139,321 -116,941 -82,370 -91,140 -146,467 -47,266 -59,896 75.83%
  QoQ % -19.14% -41.97% 9.62% 37.77% -209.88% 21.09% -
  Horiz. % 232.60% 195.24% 137.52% 152.16% 244.54% 78.91% 100.00%
Net Worth 3,530,562 3,310,743 3,342,179 3,158,755 3,108,117 3,007,396 3,073,247 9.72%
  QoQ % 6.64% -0.94% 5.81% 1.63% 3.35% -2.14% -
  Horiz. % 114.88% 107.73% 108.75% 102.78% 101.13% 97.86% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 62,782 - 211,429 - 63,806 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.40% 0.00% 331.36% 0.00% 100.00% -
Div Payout % - % 34.00 % - % 142.65 % - % 62.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.49% 0.00% 228.61% 0.00% 100.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,530,562 3,310,743 3,342,179 3,158,755 3,108,117 3,007,396 3,073,247 9.72%
  QoQ % 6.64% -0.94% 5.81% 1.63% 3.35% -2.14% -
  Horiz. % 114.88% 107.73% 108.75% 102.78% 101.13% 97.86% 100.00%
NOSH 418,313 418,551 418,819 422,858 424,026 425,374 425,657 -1.16%
  QoQ % -0.06% -0.06% -0.96% -0.28% -0.32% -0.07% -
  Horiz. % 98.27% 98.33% 98.39% 99.34% 99.62% 99.93% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 291.01 % 267.59 % 224.48 % 259.16 % 364.74 % 185.21 % 206.26 % 25.87%
  QoQ % 8.75% 19.20% -13.38% -28.95% 96.93% -10.21% -
  Horiz. % 141.09% 129.73% 108.83% 125.65% 176.84% 89.79% 100.00%
ROE 5.96 % 5.58 % 4.44 % 4.69 % 6.47 % 3.40 % 3.77 % 35.82%
  QoQ % 6.81% 25.68% -5.33% -27.51% 90.29% -9.81% -
  Horiz. % 158.09% 148.01% 117.77% 124.40% 171.62% 90.19% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.44 16.67 15.80 13.54 13.05 13.04 13.24 20.22%
  QoQ % 4.62% 5.51% 16.69% 3.75% 0.08% -1.51% -
  Horiz. % 131.72% 125.91% 119.34% 102.27% 98.56% 98.49% 100.00%
EPS 50.33 44.12 35.41 35.05 47.43 24.04 27.22 50.82%
  QoQ % 14.08% 24.60% 1.03% -26.10% 97.30% -11.68% -
  Horiz. % 184.90% 162.09% 130.09% 128.77% 174.25% 88.32% 100.00%
DPS 0.00 15.00 0.00 50.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 333.33% 0.00% 100.00% -
NAPS 8.4400 7.9100 7.9800 7.4700 7.3300 7.0700 7.2200 11.00%
  QoQ % 6.70% -0.88% 6.83% 1.91% 3.68% -2.08% -
  Horiz. % 116.90% 109.56% 110.53% 103.46% 101.52% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.73 16.01 15.18 13.14 12.69 12.72 12.93 18.80%
  QoQ % 4.50% 5.47% 15.53% 3.55% -0.24% -1.62% -
  Horiz. % 129.39% 123.82% 117.40% 101.62% 98.14% 98.38% 100.00%
EPS 48.29 42.36 34.02 34.00 46.13 23.46 26.58 49.05%
  QoQ % 14.00% 24.51% 0.06% -26.30% 96.63% -11.74% -
  Horiz. % 181.68% 159.37% 127.99% 127.92% 173.55% 88.26% 100.00%
DPS 0.00 14.40 0.00 48.50 0.00 14.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.36% 0.00% 331.28% 0.00% 100.00% -
NAPS 8.0985 7.5943 7.6664 7.2457 7.1295 6.8985 7.0495 9.72%
  QoQ % 6.64% -0.94% 5.81% 1.63% 3.35% -2.14% -
  Horiz. % 114.88% 107.73% 108.75% 102.78% 101.13% 97.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.1200 15.2400 16.9000 12.2800 10.8000 10.6800 10.2800 -
P/RPS 98.18 91.42 106.97 90.68 82.78 81.90 77.63 17.00%
  QoQ % 7.39% -14.54% 17.96% 9.54% 1.07% 5.50% -
  Horiz. % 126.47% 117.76% 137.79% 116.81% 106.63% 105.50% 100.00%
P/EPS 34.02 34.54 47.73 35.04 22.77 44.43 37.77 -6.75%
  QoQ % -1.51% -27.63% 36.22% 53.89% -48.75% 17.63% -
  Horiz. % 90.07% 91.45% 126.37% 92.77% 60.29% 117.63% 100.00%
EY 2.94 2.90 2.10 2.85 4.39 2.25 2.65 7.19%
  QoQ % 1.38% 38.10% -26.32% -35.08% 95.11% -15.09% -
  Horiz. % 110.94% 109.43% 79.25% 107.55% 165.66% 84.91% 100.00%
DY 0.00 0.98 0.00 4.07 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.00% 0.00% 290.71% 0.00% 100.00% -
P/NAPS 2.03 1.93 2.12 1.64 1.47 1.51 1.42 26.99%
  QoQ % 5.18% -8.96% 29.27% 11.56% -2.65% 6.34% -
  Horiz. % 142.96% 135.92% 149.30% 115.49% 103.52% 106.34% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 -
Price 15.8600 16.2200 15.9800 15.6000 11.6000 10.4000 10.0800 -
P/RPS 90.96 97.30 101.14 115.20 88.91 79.75 76.12 12.64%
  QoQ % -6.52% -3.80% -12.20% 29.57% 11.49% 4.77% -
  Horiz. % 119.50% 127.82% 132.87% 151.34% 116.80% 104.77% 100.00%
P/EPS 31.51 36.76 45.13 44.51 24.46 43.26 37.03 -10.23%
  QoQ % -14.28% -18.55% 1.39% 81.97% -43.46% 16.82% -
  Horiz. % 85.09% 99.27% 121.87% 120.20% 66.05% 116.82% 100.00%
EY 3.17 2.72 2.22 2.25 4.09 2.31 2.70 11.32%
  QoQ % 16.54% 22.52% -1.33% -44.99% 77.06% -14.44% -
  Horiz. % 117.41% 100.74% 82.22% 83.33% 151.48% 85.56% 100.00%
DY 0.00 0.92 0.00 3.21 0.00 1.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.89% 0.00% 222.92% 0.00% 100.00% -
P/NAPS 1.88 2.05 2.00 2.09 1.58 1.47 1.40 21.78%
  QoQ % -8.29% 2.50% -4.31% 32.28% 7.48% 5.00% -
  Horiz. % 134.29% 146.43% 142.86% 149.29% 112.86% 105.00% 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