Highlights

[BKAWAN] QoQ Quarter Result on 2011-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     12.08%    YoY -     59.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 82,500 83,053 84,281 74,253 72,941 69,776 66,170 15.86%
  QoQ % -0.67% -1.46% 13.51% 1.80% 4.54% 5.45% -
  Horiz. % 124.68% 125.51% 127.37% 112.22% 110.23% 105.45% 100.00%
PBT 122,929 117,952 172,959 229,039 214,824 190,574 150,919 -12.79%
  QoQ % 4.22% -31.80% -24.48% 6.62% 12.72% 26.28% -
  Horiz. % 81.45% 78.16% 114.60% 151.76% 142.34% 126.28% 100.00%
Tax -2,640 -4,357 -3,540 10,765 -2,562 -3,857 -2,379 7.19%
  QoQ % 39.41% -23.08% -132.88% 520.18% 33.58% -62.13% -
  Horiz. % 110.97% 183.14% 148.80% -452.50% 107.69% 162.13% 100.00%
NP 120,289 113,595 169,419 239,804 212,262 186,717 148,540 -13.13%
  QoQ % 5.89% -32.95% -29.35% 12.98% 13.68% 25.70% -
  Horiz. % 80.98% 76.47% 114.06% 161.44% 142.90% 125.70% 100.00%
NP to SH 119,090 112,060 168,185 235,962 210,537 184,665 148,304 -13.62%
  QoQ % 6.27% -33.37% -28.72% 12.08% 14.01% 24.52% -
  Horiz. % 80.30% 75.56% 113.41% 159.11% 141.96% 124.52% 100.00%
Tax Rate 2.15 % 3.69 % 2.05 % -4.70 % 1.19 % 2.02 % 1.58 % 22.82%
  QoQ % -41.73% 80.00% 143.62% -494.96% -41.09% 27.85% -
  Horiz. % 136.08% 233.54% 129.75% -297.47% 75.32% 127.85% 100.00%
Total Cost -37,789 -30,542 -85,138 -165,551 -139,321 -116,941 -82,370 -40.54%
  QoQ % -23.73% 64.13% 48.57% -18.83% -19.14% -41.97% -
  Horiz. % 45.88% 37.08% 103.36% 200.98% 169.14% 141.97% 100.00%
Net Worth 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 3,310,743 3,342,179 4.62%
  QoQ % -2.51% -3.52% 3.35% 4.21% 6.64% -0.94% -
  Horiz. % 107.01% 109.77% 113.77% 110.08% 105.64% 99.06% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 62,533 - 334,460 - 62,782 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.60% 0.00% 532.73% 0.00% 100.00% -
Div Payout % - % 55.80 % - % 141.74 % - % 34.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.12% 0.00% 416.88% 0.00% 100.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 3,310,743 3,342,179 4.62%
  QoQ % -2.51% -3.52% 3.35% 4.21% 6.64% -0.94% -
  Horiz. % 107.01% 109.77% 113.77% 110.08% 105.64% 99.06% 100.00%
NOSH 416,835 416,889 416,918 418,075 418,313 418,551 418,819 -0.32%
  QoQ % -0.01% -0.01% -0.28% -0.06% -0.06% -0.06% -
  Horiz. % 99.53% 99.54% 99.55% 99.82% 99.88% 99.94% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 145.80 % 136.77 % 201.02 % 322.96 % 291.01 % 267.59 % 224.48 % -25.02%
  QoQ % 6.60% -31.96% -37.76% 10.98% 8.75% 19.20% -
  Horiz. % 64.95% 60.93% 89.55% 143.87% 129.64% 119.20% 100.00%
ROE 3.33 % 3.05 % 4.42 % 6.41 % 5.96 % 5.58 % 4.44 % -17.47%
  QoQ % 9.18% -31.00% -31.05% 7.55% 6.81% 25.68% -
  Horiz. % 75.00% 68.69% 99.55% 144.37% 134.23% 125.68% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.79 19.92 20.22 17.76 17.44 16.67 15.80 16.21%
  QoQ % -0.65% -1.48% 13.85% 1.83% 4.62% 5.51% -
  Horiz. % 125.25% 126.08% 127.97% 112.41% 110.38% 105.51% 100.00%
EPS 28.57 26.88 40.34 56.44 50.33 44.12 35.41 -13.34%
  QoQ % 6.29% -33.37% -28.53% 12.14% 14.08% 24.60% -
  Horiz. % 80.68% 75.91% 113.92% 159.39% 142.13% 124.60% 100.00%
DPS 0.00 15.00 0.00 80.00 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% 533.33% 0.00% 100.00% -
NAPS 8.5800 8.8000 9.1200 8.8000 8.4400 7.9100 7.9800 4.96%
  QoQ % -2.50% -3.51% 3.64% 4.27% 6.70% -0.88% -
  Horiz. % 107.52% 110.28% 114.29% 110.28% 105.76% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.92 19.05 19.33 17.03 16.73 16.01 15.18 15.83%
  QoQ % -0.68% -1.45% 13.51% 1.79% 4.50% 5.47% -
  Horiz. % 124.64% 125.49% 127.34% 112.19% 110.21% 105.47% 100.00%
EPS 27.32 25.70 38.58 54.13 48.29 42.36 34.02 -13.61%
  QoQ % 6.30% -33.39% -28.73% 12.09% 14.00% 24.51% -
  Horiz. % 80.31% 75.54% 113.40% 159.11% 141.95% 124.51% 100.00%
DPS 0.00 14.34 0.00 76.72 0.00 14.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.58% 0.00% 532.78% 0.00% 100.00% -
NAPS 8.2038 8.4152 8.7218 8.4392 8.0985 7.5943 7.6664 4.62%
  QoQ % -2.51% -3.52% 3.35% 4.21% 6.64% -0.94% -
  Horiz. % 107.01% 109.77% 113.77% 110.08% 105.64% 99.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 18.3800 18.6800 17.4600 14.9600 17.1200 15.2400 16.9000 -
P/RPS 92.87 93.77 86.37 84.23 98.18 91.42 106.97 -9.00%
  QoQ % -0.96% 8.57% 2.54% -14.21% 7.39% -14.54% -
  Horiz. % 86.82% 87.66% 80.74% 78.74% 91.78% 85.46% 100.00%
P/EPS 64.33 69.49 43.28 26.51 34.02 34.54 47.73 22.04%
  QoQ % -7.43% 60.56% 63.26% -22.08% -1.51% -27.63% -
  Horiz. % 134.78% 145.59% 90.68% 55.54% 71.28% 72.37% 100.00%
EY 1.55 1.44 2.31 3.77 2.94 2.90 2.10 -18.34%
  QoQ % 7.64% -37.66% -38.73% 28.23% 1.38% 38.10% -
  Horiz. % 73.81% 68.57% 110.00% 179.52% 140.00% 138.10% 100.00%
DY 0.00 0.80 0.00 5.35 0.00 0.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.63% 0.00% 545.92% 0.00% 100.00% -
P/NAPS 2.14 2.12 1.91 1.70 2.03 1.93 2.12 0.63%
  QoQ % 0.94% 10.99% 12.35% -16.26% 5.18% -8.96% -
  Horiz. % 100.94% 100.00% 90.09% 80.19% 95.75% 91.04% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 22/02/12 23/11/11 16/08/11 25/05/11 23/02/11 -
Price 18.9600 17.9000 18.8000 16.2000 15.8600 16.2200 15.9800 -
P/RPS 95.80 89.85 93.00 91.21 90.96 97.30 101.14 -3.55%
  QoQ % 6.62% -3.39% 1.96% 0.27% -6.52% -3.80% -
  Horiz. % 94.72% 88.84% 91.95% 90.18% 89.93% 96.20% 100.00%
P/EPS 66.36 66.59 46.60 28.70 31.51 36.76 45.13 29.34%
  QoQ % -0.35% 42.90% 62.37% -8.92% -14.28% -18.55% -
  Horiz. % 147.04% 147.55% 103.26% 63.59% 69.82% 81.45% 100.00%
EY 1.51 1.50 2.15 3.48 3.17 2.72 2.22 -22.68%
  QoQ % 0.67% -30.23% -38.22% 9.78% 16.54% 22.52% -
  Horiz. % 68.02% 67.57% 96.85% 156.76% 142.79% 122.52% 100.00%
DY 0.00 0.84 0.00 4.94 0.00 0.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.30% 0.00% 536.96% 0.00% 100.00% -
P/NAPS 2.21 2.03 2.06 1.84 1.88 2.05 2.00 6.89%
  QoQ % 8.87% -1.46% 11.96% -2.13% -8.29% 2.50% -
  Horiz. % 110.50% 101.50% 103.00% 92.00% 94.00% 102.50% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers