Highlights

[BKAWAN] QoQ Quarter Result on 2010-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -11.74%    YoY -     19.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 66,170 57,263 55,324 55,470 56,369 55,922 61,751 4.70%
  QoQ % 15.55% 3.50% -0.26% -1.59% 0.80% -9.44% -
  Horiz. % 107.16% 92.73% 89.59% 89.83% 91.28% 90.56% 100.00%
PBT 150,919 147,549 203,223 104,550 117,182 110,289 99,677 31.76%
  QoQ % 2.28% -27.40% 94.38% -10.78% 6.25% 10.65% -
  Horiz. % 151.41% 148.03% 203.88% 104.89% 117.56% 110.65% 100.00%
Tax -2,379 854 -1,432 -1,814 -917 -2,975 1,078 -
  QoQ % -378.57% 159.64% 21.06% -97.82% 69.18% -375.97% -
  Horiz. % -220.69% 79.22% -132.84% -168.27% -85.06% -275.97% 100.00%
NP 148,540 148,403 201,791 102,736 116,265 107,314 100,755 29.44%
  QoQ % 0.09% -26.46% 96.42% -11.64% 8.34% 6.51% -
  Horiz. % 147.43% 147.29% 200.28% 101.97% 115.39% 106.51% 100.00%
NP to SH 148,304 148,212 201,116 102,260 115,864 106,268 101,829 28.40%
  QoQ % 0.06% -26.31% 96.67% -11.74% 9.03% 4.36% -
  Horiz. % 145.64% 145.55% 197.50% 100.42% 113.78% 104.36% 100.00%
Tax Rate 1.58 % -0.58 % 0.70 % 1.74 % 0.78 % 2.70 % -1.08 % -
  QoQ % 372.41% -182.86% -59.77% 123.08% -71.11% 350.00% -
  Horiz. % -146.30% 53.70% -64.81% -161.11% -72.22% -250.00% 100.00%
Total Cost -82,370 -91,140 -146,467 -47,266 -59,896 -51,392 -39,004 64.38%
  QoQ % 9.62% 37.77% -209.88% 21.09% -16.55% -31.76% -
  Horiz. % 211.18% 233.67% 375.52% 121.18% 153.56% 131.76% 100.00%
Net Worth 3,342,179 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 12.11%
  QoQ % 5.81% 1.63% 3.35% -2.14% 3.89% 5.11% -
  Horiz. % 118.75% 112.24% 110.44% 106.86% 109.20% 105.11% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 211,429 - 63,806 - 127,879 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 165.33% 0.00% 49.90% 0.00% 100.00% -
Div Payout % - % 142.65 % - % 62.40 % - % 120.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.54% 0.00% 51.85% 0.00% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,342,179 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 12.11%
  QoQ % 5.81% 1.63% 3.35% -2.14% 3.89% 5.11% -
  Horiz. % 118.75% 112.24% 110.44% 106.86% 109.20% 105.11% 100.00%
NOSH 418,819 422,858 424,026 425,374 425,657 426,265 426,419 -1.19%
  QoQ % -0.96% -0.28% -0.32% -0.07% -0.14% -0.04% -
  Horiz. % 98.22% 99.16% 99.44% 99.75% 99.82% 99.96% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 224.48 % 259.16 % 364.74 % 185.21 % 206.26 % 191.90 % 163.16 % 23.63%
  QoQ % -13.38% -28.95% 96.93% -10.21% 7.48% 17.61% -
  Horiz. % 137.58% 158.84% 223.55% 113.51% 126.42% 117.61% 100.00%
ROE 4.44 % 4.69 % 6.47 % 3.40 % 3.77 % 3.59 % 3.62 % 14.54%
  QoQ % -5.33% -27.51% 90.29% -9.81% 5.01% -0.83% -
  Horiz. % 122.65% 129.56% 178.73% 93.92% 104.14% 99.17% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.80 13.54 13.05 13.04 13.24 13.12 14.48 5.97%
  QoQ % 16.69% 3.75% 0.08% -1.51% 0.91% -9.39% -
  Horiz. % 109.12% 93.51% 90.12% 90.06% 91.44% 90.61% 100.00%
EPS 35.41 35.05 47.43 24.04 27.22 24.93 23.88 29.94%
  QoQ % 1.03% -26.10% 97.30% -11.68% 9.19% 4.40% -
  Horiz. % 148.28% 146.78% 198.62% 100.67% 113.99% 104.40% 100.00%
DPS 0.00 50.00 0.00 15.00 0.00 30.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 0.00% 50.00% 0.00% 100.00% -
NAPS 7.9800 7.4700 7.3300 7.0700 7.2200 6.9400 6.6000 13.45%
  QoQ % 6.83% 1.91% 3.68% -2.08% 4.03% 5.15% -
  Horiz. % 120.91% 113.18% 111.06% 107.12% 109.39% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.18 13.14 12.69 12.72 12.93 12.83 14.16 4.73%
  QoQ % 15.53% 3.55% -0.24% -1.62% 0.78% -9.39% -
  Horiz. % 107.20% 92.80% 89.62% 89.83% 91.31% 90.61% 100.00%
EPS 34.02 34.00 46.13 23.46 26.58 24.38 23.36 28.39%
  QoQ % 0.06% -26.30% 96.63% -11.74% 9.02% 4.37% -
  Horiz. % 145.63% 145.55% 197.47% 100.43% 113.78% 104.37% 100.00%
DPS 0.00 48.50 0.00 14.64 0.00 29.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 165.36% 0.00% 49.91% 0.00% 100.00% -
NAPS 7.6664 7.2457 7.1295 6.8985 7.0495 6.7858 6.4557 12.11%
  QoQ % 5.81% 1.63% 3.35% -2.14% 3.89% 5.11% -
  Horiz. % 118.75% 112.24% 110.44% 106.86% 109.20% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 16.9000 12.2800 10.8000 10.6800 10.2800 9.2600 8.8500 -
P/RPS 106.97 90.68 82.78 81.90 77.63 70.58 61.11 45.10%
  QoQ % 17.96% 9.54% 1.07% 5.50% 9.99% 15.50% -
  Horiz. % 175.04% 148.39% 135.46% 134.02% 127.03% 115.50% 100.00%
P/EPS 47.73 35.04 22.77 44.43 37.77 37.14 37.06 18.32%
  QoQ % 36.22% 53.89% -48.75% 17.63% 1.70% 0.22% -
  Horiz. % 128.79% 94.55% 61.44% 119.89% 101.92% 100.22% 100.00%
EY 2.10 2.85 4.39 2.25 2.65 2.69 2.70 -15.39%
  QoQ % -26.32% -35.08% 95.11% -15.09% -1.49% -0.37% -
  Horiz. % 77.78% 105.56% 162.59% 83.33% 98.15% 99.63% 100.00%
DY 0.00 4.07 0.00 1.40 0.00 3.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.62% 0.00% 43.21% 0.00% 100.00% -
P/NAPS 2.12 1.64 1.47 1.51 1.42 1.33 1.34 35.66%
  QoQ % 29.27% 11.56% -2.65% 6.34% 6.77% -0.75% -
  Horiz. % 158.21% 122.39% 109.70% 112.69% 105.97% 99.25% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 15.9800 15.6000 11.6000 10.4000 10.0800 10.1200 9.3000 -
P/RPS 101.14 115.20 88.91 79.75 76.12 77.14 64.22 35.25%
  QoQ % -12.20% 29.57% 11.49% 4.77% -1.32% 20.12% -
  Horiz. % 157.49% 179.38% 138.45% 124.18% 118.53% 120.12% 100.00%
P/EPS 45.13 44.51 24.46 43.26 37.03 40.59 38.94 10.31%
  QoQ % 1.39% 81.97% -43.46% 16.82% -8.77% 4.24% -
  Horiz. % 115.90% 114.30% 62.81% 111.09% 95.10% 104.24% 100.00%
EY 2.22 2.25 4.09 2.31 2.70 2.46 2.57 -9.27%
  QoQ % -1.33% -44.99% 77.06% -14.44% 9.76% -4.28% -
  Horiz. % 86.38% 87.55% 159.14% 89.88% 105.06% 95.72% 100.00%
DY 0.00 3.21 0.00 1.44 0.00 2.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.45% 0.00% 48.65% 0.00% 100.00% -
P/NAPS 2.00 2.09 1.58 1.47 1.40 1.46 1.41 26.16%
  QoQ % -4.31% 32.28% 7.48% 5.00% -4.11% 3.55% -
  Horiz. % 141.84% 148.23% 112.06% 104.26% 99.29% 103.55% 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.
 


 

1856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers