Highlights

[BKAWAN] QoQ Quarter Result on 2012-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     73.27%    YoY -     -12.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,256,134 2,307,697 2,399,654 86,707 82,500 83,053 84,281 796.66%
  QoQ % -2.23% -3.83% 2,667.54% 5.10% -0.67% -1.46% -
  Horiz. % 2,676.92% 2,738.10% 2,847.21% 102.88% 97.89% 98.54% 100.00%
PBT 247,900 301,343 377,603 211,804 122,929 117,952 172,959 27.15%
  QoQ % -17.73% -20.20% 78.28% 72.30% 4.22% -31.80% -
  Horiz. % 143.33% 174.23% 218.32% 122.46% 71.07% 68.20% 100.00%
Tax -22,524 -62,716 -85,807 -3,164 -2,640 -4,357 -3,540 243.76%
  QoQ % 64.09% 26.91% -2,611.98% -19.85% 39.41% -23.08% -
  Horiz. % 636.27% 1,771.64% 2,423.93% 89.38% 74.58% 123.08% 100.00%
NP 225,376 238,627 291,796 208,640 120,289 113,595 169,419 20.98%
  QoQ % -5.55% -18.22% 39.86% 73.45% 5.89% -32.95% -
  Horiz. % 133.03% 140.85% 172.23% 123.15% 71.00% 67.05% 100.00%
NP to SH 110,513 108,918 138,893 206,352 119,090 112,060 168,185 -24.44%
  QoQ % 1.46% -21.58% -32.69% 73.27% 6.27% -33.37% -
  Horiz. % 65.71% 64.76% 82.58% 122.69% 70.81% 66.63% 100.00%
Tax Rate 9.09 % 20.81 % 22.72 % 1.49 % 2.15 % 3.69 % 2.05 % 170.15%
  QoQ % -56.32% -8.41% 1,424.83% -30.70% -41.73% 80.00% -
  Horiz. % 443.41% 1,015.12% 1,108.29% 72.68% 104.88% 180.00% 100.00%
Total Cost 2,030,758 2,069,070 2,107,858 -121,933 -37,789 -30,542 -85,138 -
  QoQ % -1.85% -1.84% 1,828.70% -222.67% -23.73% 64.13% -
  Horiz. % -2,385.25% -2,430.25% -2,475.81% 143.22% 44.39% 35.87% 100.00%
Net Worth 3,833,276 3,810,675 3,897,656 3,735,179 3,576,451 3,668,631 3,802,298 0.54%
  QoQ % 0.59% -2.23% 4.35% 4.44% -2.51% -3.52% -
  Horiz. % 100.81% 100.22% 102.51% 98.23% 94.06% 96.48% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 62,333 - 208,436 - 62,533 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.68% 0.00% 333.32% 0.00% 100.00% -
Div Payout % - % 57.23 % - % 101.01 % - % 55.80 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.56% 0.00% 181.02% 0.00% 100.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,833,276 3,810,675 3,897,656 3,735,179 3,576,451 3,668,631 3,802,298 0.54%
  QoQ % 0.59% -2.23% 4.35% 4.44% -2.51% -3.52% -
  Horiz. % 100.81% 100.22% 102.51% 98.23% 94.06% 96.48% 100.00%
NOSH 415,306 415,558 415,971 416,872 416,835 416,889 416,918 -0.26%
  QoQ % -0.06% -0.10% -0.22% 0.01% -0.01% -0.01% -
  Horiz. % 99.61% 99.67% 99.77% 99.99% 99.98% 99.99% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.99 % 10.34 % 12.16 % 240.63 % 145.80 % 136.77 % 201.02 % -86.51%
  QoQ % -3.38% -14.97% -94.95% 65.04% 6.60% -31.96% -
  Horiz. % 4.97% 5.14% 6.05% 119.70% 72.53% 68.04% 100.00%
ROE 2.88 % 2.86 % 3.56 % 5.52 % 3.33 % 3.05 % 4.42 % -24.86%
  QoQ % 0.70% -19.66% -35.51% 65.77% 9.18% -31.00% -
  Horiz. % 65.16% 64.71% 80.54% 124.89% 75.34% 69.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 543.25 555.32 576.88 20.80 19.79 19.92 20.22 798.84%
  QoQ % -2.17% -3.74% 2,673.46% 5.10% -0.65% -1.48% -
  Horiz. % 2,686.70% 2,746.39% 2,853.02% 102.87% 97.87% 98.52% 100.00%
EPS 26.61 26.21 33.39 49.50 28.57 26.88 40.34 -24.24%
  QoQ % 1.53% -21.50% -32.55% 73.26% 6.29% -33.37% -
  Horiz. % 65.96% 64.97% 82.77% 122.71% 70.82% 66.63% 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 9.2300 9.1700 9.3700 8.9600 8.5800 8.8000 9.1200 0.80%
  QoQ % 0.65% -2.13% 4.58% 4.43% -2.50% -3.51% -
  Horiz. % 101.21% 100.55% 102.74% 98.25% 94.08% 96.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 517.52 529.35 550.44 19.89 18.92 19.05 19.33 796.74%
  QoQ % -2.23% -3.83% 2,667.42% 5.13% -0.68% -1.45% -
  Horiz. % 2,677.29% 2,738.49% 2,847.59% 102.90% 97.88% 98.55% 100.00%
EPS 25.35 24.98 31.86 47.33 27.32 25.70 38.58 -24.44%
  QoQ % 1.48% -21.59% -32.69% 73.24% 6.30% -33.39% -
  Horiz. % 65.71% 64.75% 82.58% 122.68% 70.81% 66.61% 100.00%
DPS 0.00 14.30 0.00 47.81 0.00 14.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.72% 0.00% 333.40% 0.00% 100.00% -
NAPS 8.7929 8.7411 8.9406 8.5679 8.2038 8.4152 8.7218 0.54%
  QoQ % 0.59% -2.23% 4.35% 4.44% -2.51% -3.52% -
  Horiz. % 100.82% 100.22% 102.51% 98.24% 94.06% 96.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 18.7000 18.1000 19.0000 18.0000 18.3800 18.6800 17.4600 -
P/RPS 3.44 3.26 3.29 86.54 92.87 93.77 86.37 -88.36%
  QoQ % 5.52% -0.91% -96.20% -6.82% -0.96% 8.57% -
  Horiz. % 3.98% 3.77% 3.81% 100.20% 107.53% 108.57% 100.00%
P/EPS 70.27 69.06 56.90 36.36 64.33 69.49 43.28 38.18%
  QoQ % 1.75% 21.37% 56.49% -43.48% -7.43% 60.56% -
  Horiz. % 162.36% 159.57% 131.47% 84.01% 148.64% 160.56% 100.00%
EY 1.42 1.45 1.76 2.75 1.55 1.44 2.31 -27.72%
  QoQ % -2.07% -17.61% -36.00% 77.42% 7.64% -37.66% -
  Horiz. % 61.47% 62.77% 76.19% 119.05% 67.10% 62.34% 100.00%
DY 0.00 0.83 0.00 2.78 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.75% 0.00% 347.50% 0.00% 100.00% -
P/NAPS 2.03 1.97 2.03 2.01 2.14 2.12 1.91 4.15%
  QoQ % 3.05% -2.96% 1.00% -6.07% 0.94% 10.99% -
  Horiz. % 106.28% 103.14% 106.28% 105.24% 112.04% 110.99% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 22/02/12 -
Price 18.2600 19.1000 18.5800 17.7400 18.9600 17.9000 18.8000 -
P/RPS 3.36 3.44 3.22 85.29 95.80 89.85 93.00 -89.09%
  QoQ % -2.33% 6.83% -96.22% -10.97% 6.62% -3.39% -
  Horiz. % 3.61% 3.70% 3.46% 91.71% 103.01% 96.61% 100.00%
P/EPS 68.62 72.87 55.65 35.84 66.36 66.59 46.60 29.46%
  QoQ % -5.83% 30.94% 55.27% -45.99% -0.35% 42.90% -
  Horiz. % 147.25% 156.37% 119.42% 76.91% 142.40% 142.90% 100.00%
EY 1.46 1.37 1.80 2.79 1.51 1.50 2.15 -22.76%
  QoQ % 6.57% -23.89% -35.48% 84.77% 0.67% -30.23% -
  Horiz. % 67.91% 63.72% 83.72% 129.77% 70.23% 69.77% 100.00%
DY 0.00 0.79 0.00 2.82 0.00 0.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.05% 0.00% 335.71% 0.00% 100.00% -
P/NAPS 1.98 2.08 1.98 1.98 2.21 2.03 2.06 -2.61%
  QoQ % -4.81% 5.05% 0.00% -10.41% 8.87% -1.46% -
  Horiz. % 96.12% 100.97% 96.12% 96.12% 107.28% 98.54% 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