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 - 435,951
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.33 17.03 16.73 16.01 15.18 13.14 12.69 32.29%
  QoQ % 13.51% 1.79% 4.50% 5.47% 15.53% 3.55% -
  Horiz. % 152.32% 134.20% 131.84% 126.16% 119.62% 103.55% 100.00%
EPS 38.58 54.13 48.29 42.36 34.02 34.00 46.13 -11.20%
  QoQ % -28.73% 12.09% 14.00% 24.51% 0.06% -26.30% -
  Horiz. % 83.63% 117.34% 104.68% 91.83% 73.75% 73.70% 100.00%
DPS 0.00 76.72 0.00 14.40 0.00 48.50 0.00 -
  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% -
NAPS 8.7218 8.4392 8.0985 7.5943 7.6664 7.2457 7.1295 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%
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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers