Highlights

[BKAWAN] QoQ Quarter Result on 2010-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     0.06%    YoY -     28.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 74,253 72,941 69,776 66,170 57,263 55,324 55,470 21.44%
  QoQ % 1.80% 4.54% 5.45% 15.55% 3.50% -0.26% -
  Horiz. % 133.86% 131.50% 125.79% 119.29% 103.23% 99.74% 100.00%
PBT 229,039 214,824 190,574 150,919 147,549 203,223 104,550 68.60%
  QoQ % 6.62% 12.72% 26.28% 2.28% -27.40% 94.38% -
  Horiz. % 219.07% 205.47% 182.28% 144.35% 141.13% 194.38% 100.00%
Tax 10,765 -2,562 -3,857 -2,379 854 -1,432 -1,814 -
  QoQ % 520.18% 33.58% -62.13% -378.57% 159.64% 21.06% -
  Horiz. % -593.44% 141.23% 212.62% 131.15% -47.08% 78.94% 100.00%
NP 239,804 212,262 186,717 148,540 148,403 201,791 102,736 75.87%
  QoQ % 12.98% 13.68% 25.70% 0.09% -26.46% 96.42% -
  Horiz. % 233.42% 206.61% 181.74% 144.58% 144.45% 196.42% 100.00%
NP to SH 235,962 210,537 184,665 148,304 148,212 201,116 102,260 74.53%
  QoQ % 12.08% 14.01% 24.52% 0.06% -26.31% 96.67% -
  Horiz. % 230.75% 205.88% 180.58% 145.03% 144.94% 196.67% 100.00%
Tax Rate -4.70 % 1.19 % 2.02 % 1.58 % -0.58 % 0.70 % 1.74 % -
  QoQ % -494.96% -41.09% 27.85% 372.41% -182.86% -59.77% -
  Horiz. % -270.11% 68.39% 116.09% 90.80% -33.33% 40.23% 100.00%
Total Cost -165,551 -139,321 -116,941 -82,370 -91,140 -146,467 -47,266 130.46%
  QoQ % -18.83% -19.14% -41.97% 9.62% 37.77% -209.88% -
  Horiz. % 350.25% 294.76% 247.41% 174.27% 192.82% 309.88% 100.00%
Net Worth 3,679,067 3,530,562 3,310,743 3,342,179 3,158,755 3,108,117 3,007,396 14.37%
  QoQ % 4.21% 6.64% -0.94% 5.81% 1.63% 3.35% -
  Horiz. % 122.33% 117.40% 110.09% 111.13% 105.03% 103.35% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 334,460 - 62,782 - 211,429 - 63,806 201.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 524.18% 0.00% 98.40% 0.00% 331.36% 0.00% 100.00%
Div Payout % 141.74 % - % 34.00 % - % 142.65 % - % 62.40 % 72.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.15% 0.00% 54.49% 0.00% 228.61% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,679,067 3,530,562 3,310,743 3,342,179 3,158,755 3,108,117 3,007,396 14.37%
  QoQ % 4.21% 6.64% -0.94% 5.81% 1.63% 3.35% -
  Horiz. % 122.33% 117.40% 110.09% 111.13% 105.03% 103.35% 100.00%
NOSH 418,075 418,313 418,551 418,819 422,858 424,026 425,374 -1.15%
  QoQ % -0.06% -0.06% -0.06% -0.96% -0.28% -0.32% -
  Horiz. % 98.28% 98.34% 98.40% 98.46% 99.41% 99.68% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 322.96 % 291.01 % 267.59 % 224.48 % 259.16 % 364.74 % 185.21 % 44.82%
  QoQ % 10.98% 8.75% 19.20% -13.38% -28.95% 96.93% -
  Horiz. % 174.38% 157.12% 144.48% 121.20% 139.93% 196.93% 100.00%
ROE 6.41 % 5.96 % 5.58 % 4.44 % 4.69 % 6.47 % 3.40 % 52.55%
  QoQ % 7.55% 6.81% 25.68% -5.33% -27.51% 90.29% -
  Horiz. % 188.53% 175.29% 164.12% 130.59% 137.94% 190.29% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.76 17.44 16.67 15.80 13.54 13.05 13.04 22.85%
  QoQ % 1.83% 4.62% 5.51% 16.69% 3.75% 0.08% -
  Horiz. % 136.20% 133.74% 127.84% 121.17% 103.83% 100.08% 100.00%
EPS 56.44 50.33 44.12 35.41 35.05 47.43 24.04 76.55%
  QoQ % 12.14% 14.08% 24.60% 1.03% -26.10% 97.30% -
  Horiz. % 234.78% 209.36% 183.53% 147.30% 145.80% 197.30% 100.00%
DPS 80.00 0.00 15.00 0.00 50.00 0.00 15.00 204.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 533.33% 0.00% 100.00% 0.00% 333.33% 0.00% 100.00%
NAPS 8.8000 8.4400 7.9100 7.9800 7.4700 7.3300 7.0700 15.70%
  QoQ % 4.27% 6.70% -0.88% 6.83% 1.91% 3.68% -
  Horiz. % 124.47% 119.38% 111.88% 112.87% 105.66% 103.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.03 16.73 16.01 15.18 13.14 12.69 12.72 21.45%
  QoQ % 1.79% 4.50% 5.47% 15.53% 3.55% -0.24% -
  Horiz. % 133.88% 131.53% 125.86% 119.34% 103.30% 99.76% 100.00%
EPS 54.13 48.29 42.36 34.02 34.00 46.13 23.46 74.52%
  QoQ % 12.09% 14.00% 24.51% 0.06% -26.30% 96.63% -
  Horiz. % 230.73% 205.84% 180.56% 145.01% 144.93% 196.63% 100.00%
DPS 76.72 0.00 14.40 0.00 48.50 0.00 14.64 201.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 524.04% 0.00% 98.36% 0.00% 331.28% 0.00% 100.00%
NAPS 8.4392 8.0985 7.5943 7.6664 7.2457 7.1295 6.8985 14.37%
  QoQ % 4.21% 6.64% -0.94% 5.81% 1.63% 3.35% -
  Horiz. % 122.33% 117.40% 110.09% 111.13% 105.03% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 14.9600 17.1200 15.2400 16.9000 12.2800 10.8000 10.6800 -
P/RPS 84.23 98.18 91.42 106.97 90.68 82.78 81.90 1.89%
  QoQ % -14.21% 7.39% -14.54% 17.96% 9.54% 1.07% -
  Horiz. % 102.84% 119.88% 111.62% 130.61% 110.72% 101.07% 100.00%
P/EPS 26.51 34.02 34.54 47.73 35.04 22.77 44.43 -29.10%
  QoQ % -22.08% -1.51% -27.63% 36.22% 53.89% -48.75% -
  Horiz. % 59.67% 76.57% 77.74% 107.43% 78.87% 51.25% 100.00%
EY 3.77 2.94 2.90 2.10 2.85 4.39 2.25 41.03%
  QoQ % 28.23% 1.38% 38.10% -26.32% -35.08% 95.11% -
  Horiz. % 167.56% 130.67% 128.89% 93.33% 126.67% 195.11% 100.00%
DY 5.35 0.00 0.98 0.00 4.07 0.00 1.40 144.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 382.14% 0.00% 70.00% 0.00% 290.71% 0.00% 100.00%
P/NAPS 1.70 2.03 1.93 2.12 1.64 1.47 1.51 8.21%
  QoQ % -16.26% 5.18% -8.96% 29.27% 11.56% -2.65% -
  Horiz. % 112.58% 134.44% 127.81% 140.40% 108.61% 97.35% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 -
Price 16.2000 15.8600 16.2200 15.9800 15.6000 11.6000 10.4000 -
P/RPS 91.21 90.96 97.30 101.14 115.20 88.91 79.75 9.36%
  QoQ % 0.27% -6.52% -3.80% -12.20% 29.57% 11.49% -
  Horiz. % 114.37% 114.06% 122.01% 126.82% 144.45% 111.49% 100.00%
P/EPS 28.70 31.51 36.76 45.13 44.51 24.46 43.26 -23.91%
  QoQ % -8.92% -14.28% -18.55% 1.39% 81.97% -43.46% -
  Horiz. % 66.34% 72.84% 84.97% 104.32% 102.89% 56.54% 100.00%
EY 3.48 3.17 2.72 2.22 2.25 4.09 2.31 31.38%
  QoQ % 9.78% 16.54% 22.52% -1.33% -44.99% 77.06% -
  Horiz. % 150.65% 137.23% 117.75% 96.10% 97.40% 177.06% 100.00%
DY 4.94 0.00 0.92 0.00 3.21 0.00 1.44 127.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 343.06% 0.00% 63.89% 0.00% 222.92% 0.00% 100.00%
P/NAPS 1.84 1.88 2.05 2.00 2.09 1.58 1.47 16.13%
  QoQ % -2.13% -8.29% 2.50% -4.31% 32.28% 7.48% -
  Horiz. % 125.17% 127.89% 139.46% 136.05% 142.18% 107.48% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers