Highlights

[BKAWAN] QoQ Quarter Result on 2011-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     24.52%    YoY -     80.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 84,281 74,253 72,941 69,776 66,170 57,263 55,324 32.30%
  QoQ % 13.51% 1.80% 4.54% 5.45% 15.55% 3.50% -
  Horiz. % 152.34% 134.21% 131.84% 126.12% 119.60% 103.50% 100.00%
PBT 172,959 229,039 214,824 190,574 150,919 147,549 203,223 -10.17%
  QoQ % -24.48% 6.62% 12.72% 26.28% 2.28% -27.40% -
  Horiz. % 85.11% 112.70% 105.71% 93.78% 74.26% 72.60% 100.00%
Tax -3,540 10,765 -2,562 -3,857 -2,379 854 -1,432 82.53%
  QoQ % -132.88% 520.18% 33.58% -62.13% -378.57% 159.64% -
  Horiz. % 247.21% -751.75% 178.91% 269.34% 166.13% -59.64% 100.00%
NP 169,419 239,804 212,262 186,717 148,540 148,403 201,791 -10.98%
  QoQ % -29.35% 12.98% 13.68% 25.70% 0.09% -26.46% -
  Horiz. % 83.96% 118.84% 105.19% 92.53% 73.61% 73.54% 100.00%
NP to SH 168,185 235,962 210,537 184,665 148,304 148,212 201,116 -11.21%
  QoQ % -28.72% 12.08% 14.01% 24.52% 0.06% -26.31% -
  Horiz. % 83.63% 117.33% 104.68% 91.82% 73.74% 73.69% 100.00%
Tax Rate 2.05 % -4.70 % 1.19 % 2.02 % 1.58 % -0.58 % 0.70 % 104.29%
  QoQ % 143.62% -494.96% -41.09% 27.85% 372.41% -182.86% -
  Horiz. % 292.86% -671.43% 170.00% 288.57% 225.71% -82.86% 100.00%
Total Cost -85,138 -165,551 -139,321 -116,941 -82,370 -91,140 -146,467 -30.28%
  QoQ % 48.57% -18.83% -19.14% -41.97% 9.62% 37.77% -
  Horiz. % 58.13% 113.03% 95.12% 79.84% 56.24% 62.23% 100.00%
Net Worth 3,802,298 3,679,067 3,530,562 3,310,743 3,342,179 3,158,755 3,108,117 14.34%
  QoQ % 3.35% 4.21% 6.64% -0.94% 5.81% 1.63% -
  Horiz. % 122.33% 118.37% 113.59% 106.52% 107.53% 101.63% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 334,460 - 62,782 - 211,429 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 158.19% 0.00% 29.69% 0.00% 100.00% -
Div Payout % - % 141.74 % - % 34.00 % - % 142.65 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.36% 0.00% 23.83% 0.00% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,802,298 3,679,067 3,530,562 3,310,743 3,342,179 3,158,755 3,108,117 14.34%
  QoQ % 3.35% 4.21% 6.64% -0.94% 5.81% 1.63% -
  Horiz. % 122.33% 118.37% 113.59% 106.52% 107.53% 101.63% 100.00%
NOSH 416,918 418,075 418,313 418,551 418,819 422,858 424,026 -1.12%
  QoQ % -0.28% -0.06% -0.06% -0.06% -0.96% -0.28% -
  Horiz. % 98.32% 98.60% 98.65% 98.71% 98.77% 99.72% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 201.02 % 322.96 % 291.01 % 267.59 % 224.48 % 259.16 % 364.74 % -32.71%
  QoQ % -37.76% 10.98% 8.75% 19.20% -13.38% -28.95% -
  Horiz. % 55.11% 88.55% 79.79% 73.36% 61.55% 71.05% 100.00%
ROE 4.42 % 6.41 % 5.96 % 5.58 % 4.44 % 4.69 % 6.47 % -22.38%
  QoQ % -31.05% 7.55% 6.81% 25.68% -5.33% -27.51% -
  Horiz. % 68.32% 99.07% 92.12% 86.24% 68.62% 72.49% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.22 17.76 17.44 16.67 15.80 13.54 13.05 33.79%
  QoQ % 13.85% 1.83% 4.62% 5.51% 16.69% 3.75% -
  Horiz. % 154.94% 136.09% 133.64% 127.74% 121.07% 103.75% 100.00%
EPS 40.34 56.44 50.33 44.12 35.41 35.05 47.43 -10.21%
  QoQ % -28.53% 12.14% 14.08% 24.60% 1.03% -26.10% -
  Horiz. % 85.05% 119.00% 106.11% 93.02% 74.66% 73.90% 100.00%
DPS 0.00 80.00 0.00 15.00 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.00% 0.00% 30.00% 0.00% 100.00% -
NAPS 9.1200 8.8000 8.4400 7.9100 7.9800 7.4700 7.3300 15.63%
  QoQ % 3.64% 4.27% 6.70% -0.88% 6.83% 1.91% -
  Horiz. % 124.42% 120.05% 115.14% 107.91% 108.87% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.00 16.74 16.44 15.73 14.91 12.91 12.47 32.31%
  QoQ % 13.50% 1.82% 4.51% 5.50% 15.49% 3.53% -
  Horiz. % 152.37% 134.24% 131.84% 126.14% 119.57% 103.53% 100.00%
EPS 37.91 53.18 47.45 41.62 33.43 33.41 45.33 -11.21%
  QoQ % -28.71% 12.08% 14.01% 24.50% 0.06% -26.30% -
  Horiz. % 83.63% 117.32% 104.68% 91.82% 73.75% 73.70% 100.00%
DPS 0.00 75.39 0.00 14.15 0.00 47.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 158.18% 0.00% 29.69% 0.00% 100.00% -
NAPS 8.5702 8.2924 7.9577 7.4622 7.5331 7.1197 7.0055 14.34%
  QoQ % 3.35% 4.21% 6.64% -0.94% 5.81% 1.63% -
  Horiz. % 122.34% 118.37% 113.59% 106.52% 107.53% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 17.4600 14.9600 17.1200 15.2400 16.9000 12.2800 10.8000 -
P/RPS 86.37 84.23 98.18 91.42 106.97 90.68 82.78 2.86%
  QoQ % 2.54% -14.21% 7.39% -14.54% 17.96% 9.54% -
  Horiz. % 104.34% 101.75% 118.60% 110.44% 129.22% 109.54% 100.00%
P/EPS 43.28 26.51 34.02 34.54 47.73 35.04 22.77 53.26%
  QoQ % 63.26% -22.08% -1.51% -27.63% 36.22% 53.89% -
  Horiz. % 190.07% 116.43% 149.41% 151.69% 209.62% 153.89% 100.00%
EY 2.31 3.77 2.94 2.90 2.10 2.85 4.39 -34.75%
  QoQ % -38.73% 28.23% 1.38% 38.10% -26.32% -35.08% -
  Horiz. % 52.62% 85.88% 66.97% 66.06% 47.84% 64.92% 100.00%
DY 0.00 5.35 0.00 0.98 0.00 4.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.45% 0.00% 24.08% 0.00% 100.00% -
P/NAPS 1.91 1.70 2.03 1.93 2.12 1.64 1.47 19.02%
  QoQ % 12.35% -16.26% 5.18% -8.96% 29.27% 11.56% -
  Horiz. % 129.93% 115.65% 138.10% 131.29% 144.22% 111.56% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 -
Price 18.8000 16.2000 15.8600 16.2200 15.9800 15.6000 11.6000 -
P/RPS 93.00 91.21 90.96 97.30 101.14 115.20 88.91 3.04%
  QoQ % 1.96% 0.27% -6.52% -3.80% -12.20% 29.57% -
  Horiz. % 104.60% 102.59% 102.31% 109.44% 113.76% 129.57% 100.00%
P/EPS 46.60 28.70 31.51 36.76 45.13 44.51 24.46 53.50%
  QoQ % 62.37% -8.92% -14.28% -18.55% 1.39% 81.97% -
  Horiz. % 190.52% 117.33% 128.82% 150.29% 184.51% 181.97% 100.00%
EY 2.15 3.48 3.17 2.72 2.22 2.25 4.09 -34.79%
  QoQ % -38.22% 9.78% 16.54% 22.52% -1.33% -44.99% -
  Horiz. % 52.57% 85.09% 77.51% 66.50% 54.28% 55.01% 100.00%
DY 0.00 4.94 0.00 0.92 0.00 3.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 153.89% 0.00% 28.66% 0.00% 100.00% -
P/NAPS 2.06 1.84 1.88 2.05 2.00 2.09 1.58 19.29%
  QoQ % 11.96% -2.13% -8.29% 2.50% -4.31% 32.28% -
  Horiz. % 130.38% 116.46% 118.99% 129.75% 126.58% 132.28% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers