Highlights

[BKAWAN] QoQ Quarter Result on 2012-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -32.69%    YoY -     -17.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,502,760 2,256,134 2,307,697 2,399,654 86,707 82,500 83,053 866.37%
  QoQ % 10.93% -2.23% -3.83% 2,667.54% 5.10% -0.67% -
  Horiz. % 3,013.45% 2,716.50% 2,778.58% 2,889.30% 104.40% 99.33% 100.00%
PBT 358,945 247,900 301,343 377,603 211,804 122,929 117,952 109.86%
  QoQ % 44.79% -17.73% -20.20% 78.28% 72.30% 4.22% -
  Horiz. % 304.31% 210.17% 255.48% 320.13% 179.57% 104.22% 100.00%
Tax -82,310 -22,524 -62,716 -85,807 -3,164 -2,640 -4,357 608.06%
  QoQ % -265.43% 64.09% 26.91% -2,611.98% -19.85% 39.41% -
  Horiz. % 1,889.14% 516.96% 1,439.43% 1,969.41% 72.62% 60.59% 100.00%
NP 276,635 225,376 238,627 291,796 208,640 120,289 113,595 80.91%
  QoQ % 22.74% -5.55% -18.22% 39.86% 73.45% 5.89% -
  Horiz. % 243.53% 198.40% 210.07% 256.87% 183.67% 105.89% 100.00%
NP to SH 125,385 110,513 108,918 138,893 206,352 119,090 112,060 7.77%
  QoQ % 13.46% 1.46% -21.58% -32.69% 73.27% 6.27% -
  Horiz. % 111.89% 98.62% 97.20% 123.95% 184.14% 106.27% 100.00%
Tax Rate 22.93 % 9.09 % 20.81 % 22.72 % 1.49 % 2.15 % 3.69 % 237.63%
  QoQ % 152.26% -56.32% -8.41% 1,424.83% -30.70% -41.73% -
  Horiz. % 621.41% 246.34% 563.96% 615.72% 40.38% 58.27% 100.00%
Total Cost 2,226,125 2,030,758 2,069,070 2,107,858 -121,933 -37,789 -30,542 -
  QoQ % 9.62% -1.85% -1.84% 1,828.70% -222.67% -23.73% -
  Horiz. % -7,288.73% -6,649.07% -6,774.51% -6,901.51% 399.23% 123.73% 100.00%
Net Worth 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 3,576,451 3,668,631 5.82%
  QoQ % 4.19% 0.59% -2.23% 4.35% 4.44% -2.51% -
  Horiz. % 108.87% 104.49% 103.87% 106.24% 101.81% 97.49% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 166,072 - 62,333 - 208,436 - 62,533 91.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 265.57% 0.00% 99.68% 0.00% 333.32% 0.00% 100.00%
Div Payout % 132.45 % - % 57.23 % - % 101.01 % - % 55.80 % 77.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.37% 0.00% 102.56% 0.00% 181.02% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 3,576,451 3,668,631 5.82%
  QoQ % 4.19% 0.59% -2.23% 4.35% 4.44% -2.51% -
  Horiz. % 108.87% 104.49% 103.87% 106.24% 101.81% 97.49% 100.00%
NOSH 415,182 415,306 415,558 415,971 416,872 416,835 416,889 -0.27%
  QoQ % -0.03% -0.06% -0.10% -0.22% 0.01% -0.01% -
  Horiz. % 99.59% 99.62% 99.68% 99.78% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.05 % 9.99 % 10.34 % 12.16 % 240.63 % 145.80 % 136.77 % -81.28%
  QoQ % 10.61% -3.38% -14.97% -94.95% 65.04% 6.60% -
  Horiz. % 8.08% 7.30% 7.56% 8.89% 175.94% 106.60% 100.00%
ROE 3.14 % 2.88 % 2.86 % 3.56 % 5.52 % 3.33 % 3.05 % 1.96%
  QoQ % 9.03% 0.70% -19.66% -35.51% 65.77% 9.18% -
  Horiz. % 102.95% 94.43% 93.77% 116.72% 180.98% 109.18% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 602.81 543.25 555.32 576.88 20.80 19.79 19.92 869.08%
  QoQ % 10.96% -2.17% -3.74% 2,673.46% 5.10% -0.65% -
  Horiz. % 3,026.15% 2,727.16% 2,787.75% 2,895.98% 104.42% 99.35% 100.00%
EPS 30.20 26.61 26.21 33.39 49.50 28.57 26.88 8.07%
  QoQ % 13.49% 1.53% -21.50% -32.55% 73.26% 6.29% -
  Horiz. % 112.35% 99.00% 97.51% 124.22% 184.15% 106.29% 100.00%
DPS 40.00 0.00 15.00 0.00 50.00 0.00 15.00 92.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 0.00% 100.00% 0.00% 333.33% 0.00% 100.00%
NAPS 9.6200 9.2300 9.1700 9.3700 8.9600 8.5800 8.8000 6.11%
  QoQ % 4.23% 0.65% -2.13% 4.58% 4.43% -2.50% -
  Horiz. % 109.32% 104.89% 104.20% 106.48% 101.82% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 574.09 517.52 529.35 550.44 19.89 18.92 19.05 866.40%
  QoQ % 10.93% -2.23% -3.83% 2,667.42% 5.13% -0.68% -
  Horiz. % 3,013.60% 2,716.64% 2,778.74% 2,889.45% 104.41% 99.32% 100.00%
EPS 28.76 25.35 24.98 31.86 47.33 27.32 25.70 7.78%
  QoQ % 13.45% 1.48% -21.59% -32.69% 73.24% 6.30% -
  Horiz. % 111.91% 98.64% 97.20% 123.97% 184.16% 106.30% 100.00%
DPS 38.09 0.00 14.30 0.00 47.81 0.00 14.34 91.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 265.62% 0.00% 99.72% 0.00% 333.40% 0.00% 100.00%
NAPS 9.1617 8.7929 8.7411 8.9406 8.5679 8.2038 8.4152 5.82%
  QoQ % 4.19% 0.59% -2.23% 4.35% 4.44% -2.51% -
  Horiz. % 108.87% 104.49% 103.87% 106.24% 101.81% 97.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 18.5000 18.7000 18.1000 19.0000 18.0000 18.3800 18.6800 -
P/RPS 3.07 3.44 3.26 3.29 86.54 92.87 93.77 -89.74%
  QoQ % -10.76% 5.52% -0.91% -96.20% -6.82% -0.96% -
  Horiz. % 3.27% 3.67% 3.48% 3.51% 92.29% 99.04% 100.00%
P/EPS 61.26 70.27 69.06 56.90 36.36 64.33 69.49 -8.05%
  QoQ % -12.82% 1.75% 21.37% 56.49% -43.48% -7.43% -
  Horiz. % 88.16% 101.12% 99.38% 81.88% 52.32% 92.57% 100.00%
EY 1.63 1.42 1.45 1.76 2.75 1.55 1.44 8.61%
  QoQ % 14.79% -2.07% -17.61% -36.00% 77.42% 7.64% -
  Horiz. % 113.19% 98.61% 100.69% 122.22% 190.97% 107.64% 100.00%
DY 2.16 0.00 0.83 0.00 2.78 0.00 0.80 93.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 270.00% 0.00% 103.75% 0.00% 347.50% 0.00% 100.00%
P/NAPS 1.92 2.03 1.97 2.03 2.01 2.14 2.12 -6.39%
  QoQ % -5.42% 3.05% -2.96% 1.00% -6.07% 0.94% -
  Horiz. % 90.57% 95.75% 92.92% 95.75% 94.81% 100.94% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 -
Price 20.0000 18.2600 19.1000 18.5800 17.7400 18.9600 17.9000 -
P/RPS 3.32 3.36 3.44 3.22 85.29 95.80 89.85 -88.88%
  QoQ % -1.19% -2.33% 6.83% -96.22% -10.97% 6.62% -
  Horiz. % 3.70% 3.74% 3.83% 3.58% 94.92% 106.62% 100.00%
P/EPS 66.23 68.62 72.87 55.65 35.84 66.36 66.59 -0.36%
  QoQ % -3.48% -5.83% 30.94% 55.27% -45.99% -0.35% -
  Horiz. % 99.46% 103.05% 109.43% 83.57% 53.82% 99.65% 100.00%
EY 1.51 1.46 1.37 1.80 2.79 1.51 1.50 0.44%
  QoQ % 3.42% 6.57% -23.89% -35.48% 84.77% 0.67% -
  Horiz. % 100.67% 97.33% 91.33% 120.00% 186.00% 100.67% 100.00%
DY 2.00 0.00 0.79 0.00 2.82 0.00 0.84 78.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 238.10% 0.00% 94.05% 0.00% 335.71% 0.00% 100.00%
P/NAPS 2.08 1.98 2.08 1.98 1.98 2.21 2.03 1.63%
  QoQ % 5.05% -4.81% 5.05% 0.00% -10.41% 8.87% -
  Horiz. % 102.46% 97.54% 102.46% 97.54% 97.54% 108.87% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers