Highlights

[BKAWAN] QoQ Quarter Result on 2009-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     9.03%    YoY -     163.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 57,263 55,324 55,470 56,369 55,922 61,751 50,617 8.56%
  QoQ % 3.50% -0.26% -1.59% 0.80% -9.44% 22.00% -
  Horiz. % 113.13% 109.30% 109.59% 111.36% 110.48% 122.00% 100.00%
PBT 147,549 203,223 104,550 117,182 110,289 99,677 88,913 40.12%
  QoQ % -27.40% 94.38% -10.78% 6.25% 10.65% 12.11% -
  Horiz. % 165.95% 228.56% 117.59% 131.79% 124.04% 112.11% 100.00%
Tax 854 -1,432 -1,814 -917 -2,975 1,078 -2,252 -
  QoQ % 159.64% 21.06% -97.82% 69.18% -375.97% 147.87% -
  Horiz. % -37.92% 63.59% 80.55% 40.72% 132.10% -47.87% 100.00%
NP 148,403 201,791 102,736 116,265 107,314 100,755 86,661 43.09%
  QoQ % -26.46% 96.42% -11.64% 8.34% 6.51% 16.26% -
  Horiz. % 171.25% 232.85% 118.55% 134.16% 123.83% 116.26% 100.00%
NP to SH 148,212 201,116 102,260 115,864 106,268 101,829 85,355 44.42%
  QoQ % -26.31% 96.67% -11.74% 9.03% 4.36% 19.30% -
  Horiz. % 173.64% 235.62% 119.81% 135.74% 124.50% 119.30% 100.00%
Tax Rate -0.58 % 0.70 % 1.74 % 0.78 % 2.70 % -1.08 % 2.53 % -
  QoQ % -182.86% -59.77% 123.08% -71.11% 350.00% -142.69% -
  Horiz. % -22.92% 27.67% 68.77% 30.83% 106.72% -42.69% 100.00%
Total Cost -91,140 -146,467 -47,266 -59,896 -51,392 -39,004 -36,044 85.50%
  QoQ % 37.77% -209.88% 21.09% -16.55% -31.76% -8.21% -
  Horiz. % 252.86% 406.36% 131.13% 166.17% 142.58% 108.21% 100.00%
Net Worth 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 10.78%
  QoQ % 1.63% 3.35% -2.14% 3.89% 5.11% 3.90% -
  Horiz. % 116.62% 114.75% 111.03% 113.46% 109.22% 103.90% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 211,429 - 63,806 - 127,879 - 42,656 190.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 495.66% 0.00% 149.58% 0.00% 299.79% 0.00% 100.00%
Div Payout % 142.65 % - % 62.40 % - % 120.34 % - % 49.98 % 101.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 285.41% 0.00% 124.85% 0.00% 240.78% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 10.78%
  QoQ % 1.63% 3.35% -2.14% 3.89% 5.11% 3.90% -
  Horiz. % 116.62% 114.75% 111.03% 113.46% 109.22% 103.90% 100.00%
NOSH 422,858 424,026 425,374 425,657 426,265 426,419 426,561 -0.58%
  QoQ % -0.28% -0.32% -0.07% -0.14% -0.04% -0.03% -
  Horiz. % 99.13% 99.41% 99.72% 99.79% 99.93% 99.97% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 259.16 % 364.74 % 185.21 % 206.26 % 191.90 % 163.16 % 171.21 % 31.80%
  QoQ % -28.95% 96.93% -10.21% 7.48% 17.61% -4.70% -
  Horiz. % 151.37% 213.04% 108.18% 120.47% 112.08% 95.30% 100.00%
ROE 4.69 % 6.47 % 3.40 % 3.77 % 3.59 % 3.62 % 3.15 % 30.36%
  QoQ % -27.51% 90.29% -9.81% 5.01% -0.83% 14.92% -
  Horiz. % 148.89% 205.40% 107.94% 119.68% 113.97% 114.92% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.54 13.05 13.04 13.24 13.12 14.48 11.87 9.16%
  QoQ % 3.75% 0.08% -1.51% 0.91% -9.39% 21.99% -
  Horiz. % 114.07% 109.94% 109.86% 111.54% 110.53% 121.99% 100.00%
EPS 35.05 47.43 24.04 27.22 24.93 23.88 20.01 45.26%
  QoQ % -26.10% 97.30% -11.68% 9.19% 4.40% 19.34% -
  Horiz. % 175.16% 237.03% 120.14% 136.03% 124.59% 119.34% 100.00%
DPS 50.00 0.00 15.00 0.00 30.00 0.00 10.00 192.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 0.00% 150.00% 0.00% 300.00% 0.00% 100.00%
NAPS 7.4700 7.3300 7.0700 7.2200 6.9400 6.6000 6.3500 11.43%
  QoQ % 1.91% 3.68% -2.08% 4.03% 5.15% 3.94% -
  Horiz. % 117.64% 115.43% 111.34% 113.70% 109.29% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.14 12.69 12.72 12.93 12.83 14.16 11.61 8.59%
  QoQ % 3.55% -0.24% -1.62% 0.78% -9.39% 21.96% -
  Horiz. % 113.18% 109.30% 109.56% 111.37% 110.51% 121.96% 100.00%
EPS 34.00 46.13 23.46 26.58 24.38 23.36 19.58 44.42%
  QoQ % -26.30% 96.63% -11.74% 9.02% 4.37% 19.31% -
  Horiz. % 173.65% 235.60% 119.82% 135.75% 124.51% 119.31% 100.00%
DPS 48.50 0.00 14.64 0.00 29.33 0.00 9.78 190.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 495.91% 0.00% 149.69% 0.00% 299.90% 0.00% 100.00%
NAPS 7.2457 7.1295 6.8985 7.0495 6.7858 6.4557 6.2132 10.78%
  QoQ % 1.63% 3.35% -2.14% 3.89% 5.11% 3.90% -
  Horiz. % 116.62% 114.75% 111.03% 113.46% 109.22% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 12.2800 10.8000 10.6800 10.2800 9.2600 8.8500 8.0000 -
P/RPS 90.68 82.78 81.90 77.63 70.58 61.11 67.42 21.83%
  QoQ % 9.54% 1.07% 5.50% 9.99% 15.50% -9.36% -
  Horiz. % 134.50% 122.78% 121.48% 115.14% 104.69% 90.64% 100.00%
P/EPS 35.04 22.77 44.43 37.77 37.14 37.06 39.98 -8.41%
  QoQ % 53.89% -48.75% 17.63% 1.70% 0.22% -7.30% -
  Horiz. % 87.64% 56.95% 111.13% 94.47% 92.90% 92.70% 100.00%
EY 2.85 4.39 2.25 2.65 2.69 2.70 2.50 9.12%
  QoQ % -35.08% 95.11% -15.09% -1.49% -0.37% 8.00% -
  Horiz. % 114.00% 175.60% 90.00% 106.00% 107.60% 108.00% 100.00%
DY 4.07 0.00 1.40 0.00 3.24 0.00 1.25 119.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 325.60% 0.00% 112.00% 0.00% 259.20% 0.00% 100.00%
P/NAPS 1.64 1.47 1.51 1.42 1.33 1.34 1.26 19.19%
  QoQ % 11.56% -2.65% 6.34% 6.77% -0.75% 6.35% -
  Horiz. % 130.16% 116.67% 119.84% 112.70% 105.56% 106.35% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 15.6000 11.6000 10.4000 10.0800 10.1200 9.3000 8.8000 -
P/RPS 115.20 88.91 79.75 76.12 77.14 64.22 74.16 34.09%
  QoQ % 29.57% 11.49% 4.77% -1.32% 20.12% -13.40% -
  Horiz. % 155.34% 119.89% 107.54% 102.64% 104.02% 86.60% 100.00%
P/EPS 44.51 24.46 43.26 37.03 40.59 38.94 43.98 0.80%
  QoQ % 81.97% -43.46% 16.82% -8.77% 4.24% -11.46% -
  Horiz. % 101.21% 55.62% 98.36% 84.20% 92.29% 88.54% 100.00%
EY 2.25 4.09 2.31 2.70 2.46 2.57 2.27 -0.59%
  QoQ % -44.99% 77.06% -14.44% 9.76% -4.28% 13.22% -
  Horiz. % 99.12% 180.18% 101.76% 118.94% 108.37% 113.22% 100.00%
DY 3.21 0.00 1.44 0.00 2.96 0.00 1.14 99.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 281.58% 0.00% 126.32% 0.00% 259.65% 0.00% 100.00%
P/NAPS 2.09 1.58 1.47 1.40 1.46 1.41 1.39 31.21%
  QoQ % 32.28% 7.48% 5.00% -4.11% 3.55% 1.44% -
  Horiz. % 150.36% 113.67% 105.76% 100.72% 105.04% 101.44% 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