Highlights

[BKAWAN] QoQ Quarter Result on 2012-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -33.37%    YoY -     -39.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,399,654 86,707 82,500 83,053 84,281 74,253 72,941 915.91%
  QoQ % 2,667.54% 5.10% -0.67% -1.46% 13.51% 1.80% -
  Horiz. % 3,289.86% 118.87% 113.11% 113.86% 115.55% 101.80% 100.00%
PBT 377,603 211,804 122,929 117,952 172,959 229,039 214,824 45.40%
  QoQ % 78.28% 72.30% 4.22% -31.80% -24.48% 6.62% -
  Horiz. % 175.77% 98.59% 57.22% 54.91% 80.51% 106.62% 100.00%
Tax -85,807 -3,164 -2,640 -4,357 -3,540 10,765 -2,562 928.04%
  QoQ % -2,611.98% -19.85% 39.41% -23.08% -132.88% 520.18% -
  Horiz. % 3,349.22% 123.50% 103.04% 170.06% 138.17% -420.18% 100.00%
NP 291,796 208,640 120,289 113,595 169,419 239,804 212,262 23.51%
  QoQ % 39.86% 73.45% 5.89% -32.95% -29.35% 12.98% -
  Horiz. % 137.47% 98.29% 56.67% 53.52% 79.82% 112.98% 100.00%
NP to SH 138,893 206,352 119,090 112,060 168,185 235,962 210,537 -24.12%
  QoQ % -32.69% 73.27% 6.27% -33.37% -28.72% 12.08% -
  Horiz. % 65.97% 98.01% 56.56% 53.23% 79.88% 112.08% 100.00%
Tax Rate 22.72 % 1.49 % 2.15 % 3.69 % 2.05 % -4.70 % 1.19 % 607.99%
  QoQ % 1,424.83% -30.70% -41.73% 80.00% 143.62% -494.96% -
  Horiz. % 1,909.24% 125.21% 180.67% 310.08% 172.27% -394.96% 100.00%
Total Cost 2,107,858 -121,933 -37,789 -30,542 -85,138 -165,551 -139,321 -
  QoQ % 1,828.70% -222.67% -23.73% 64.13% 48.57% -18.83% -
  Horiz. % -1,512.95% 87.52% 27.12% 21.92% 61.11% 118.83% 100.00%
Net Worth 3,897,656 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 6.78%
  QoQ % 4.35% 4.44% -2.51% -3.52% 3.35% 4.21% -
  Horiz. % 110.40% 105.80% 101.30% 103.91% 107.70% 104.21% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 208,436 - 62,533 - 334,460 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.32% 0.00% 18.70% 0.00% 100.00% -
Div Payout % - % 101.01 % - % 55.80 % - % 141.74 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.26% 0.00% 39.37% 0.00% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,897,656 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 6.78%
  QoQ % 4.35% 4.44% -2.51% -3.52% 3.35% 4.21% -
  Horiz. % 110.40% 105.80% 101.30% 103.91% 107.70% 104.21% 100.00%
NOSH 415,971 416,872 416,835 416,889 416,918 418,075 418,313 -0.37%
  QoQ % -0.22% 0.01% -0.01% -0.01% -0.28% -0.06% -
  Horiz. % 99.44% 99.66% 99.65% 99.66% 99.67% 99.94% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.16 % 240.63 % 145.80 % 136.77 % 201.02 % 322.96 % 291.01 % -87.84%
  QoQ % -94.95% 65.04% 6.60% -31.96% -37.76% 10.98% -
  Horiz. % 4.18% 82.69% 50.10% 47.00% 69.08% 110.98% 100.00%
ROE 3.56 % 5.52 % 3.33 % 3.05 % 4.42 % 6.41 % 5.96 % -28.96%
  QoQ % -35.51% 65.77% 9.18% -31.00% -31.05% 7.55% -
  Horiz. % 59.73% 92.62% 55.87% 51.17% 74.16% 107.55% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 576.88 20.80 19.79 19.92 20.22 17.76 17.44 919.58%
  QoQ % 2,673.46% 5.10% -0.65% -1.48% 13.85% 1.83% -
  Horiz. % 3,307.80% 119.27% 113.47% 114.22% 115.94% 101.83% 100.00%
EPS 33.39 49.50 28.57 26.88 40.34 56.44 50.33 -23.84%
  QoQ % -32.55% 73.26% 6.29% -33.37% -28.53% 12.14% -
  Horiz. % 66.34% 98.35% 56.77% 53.41% 80.15% 112.14% 100.00%
DPS 0.00 50.00 0.00 15.00 0.00 80.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.50% 0.00% 18.75% 0.00% 100.00% -
NAPS 9.3700 8.9600 8.5800 8.8000 9.1200 8.8000 8.4400 7.18%
  QoQ % 4.58% 4.43% -2.50% -3.51% 3.64% 4.27% -
  Horiz. % 111.02% 106.16% 101.66% 104.27% 108.06% 104.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 550.44 19.89 18.92 19.05 19.33 17.03 16.73 915.96%
  QoQ % 2,667.42% 5.13% -0.68% -1.45% 13.51% 1.79% -
  Horiz. % 3,290.14% 118.89% 113.09% 113.87% 115.54% 101.79% 100.00%
EPS 31.86 47.33 27.32 25.70 38.58 54.13 48.29 -24.12%
  QoQ % -32.69% 73.24% 6.30% -33.39% -28.73% 12.09% -
  Horiz. % 65.98% 98.01% 56.57% 53.22% 79.89% 112.09% 100.00%
DPS 0.00 47.81 0.00 14.34 0.00 76.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.32% 0.00% 18.69% 0.00% 100.00% -
NAPS 8.9406 8.5679 8.2038 8.4152 8.7218 8.4392 8.0985 6.79%
  QoQ % 4.35% 4.44% -2.51% -3.52% 3.35% 4.21% -
  Horiz. % 110.40% 105.80% 101.30% 103.91% 107.70% 104.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 19.0000 18.0000 18.3800 18.6800 17.4600 14.9600 17.1200 -
P/RPS 3.29 86.54 92.87 93.77 86.37 84.23 98.18 -89.50%
  QoQ % -96.20% -6.82% -0.96% 8.57% 2.54% -14.21% -
  Horiz. % 3.35% 88.14% 94.59% 95.51% 87.97% 85.79% 100.00%
P/EPS 56.90 36.36 64.33 69.49 43.28 26.51 34.02 40.68%
  QoQ % 56.49% -43.48% -7.43% 60.56% 63.26% -22.08% -
  Horiz. % 167.25% 106.88% 189.09% 204.26% 127.22% 77.92% 100.00%
EY 1.76 2.75 1.55 1.44 2.31 3.77 2.94 -28.86%
  QoQ % -36.00% 77.42% 7.64% -37.66% -38.73% 28.23% -
  Horiz. % 59.86% 93.54% 52.72% 48.98% 78.57% 128.23% 100.00%
DY 0.00 2.78 0.00 0.80 0.00 5.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.96% 0.00% 14.95% 0.00% 100.00% -
P/NAPS 2.03 2.01 2.14 2.12 1.91 1.70 2.03 -
  QoQ % 1.00% -6.07% 0.94% 10.99% 12.35% -16.26% -
  Horiz. % 100.00% 99.01% 105.42% 104.43% 94.09% 83.74% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 29/08/12 24/05/12 22/02/12 23/11/11 16/08/11 -
Price 18.5800 17.7400 18.9600 17.9000 18.8000 16.2000 15.8600 -
P/RPS 3.22 85.29 95.80 89.85 93.00 91.21 90.96 -89.11%
  QoQ % -96.22% -10.97% 6.62% -3.39% 1.96% 0.27% -
  Horiz. % 3.54% 93.77% 105.32% 98.78% 102.24% 100.27% 100.00%
P/EPS 55.65 35.84 66.36 66.59 46.60 28.70 31.51 45.86%
  QoQ % 55.27% -45.99% -0.35% 42.90% 62.37% -8.92% -
  Horiz. % 176.61% 113.74% 210.60% 211.33% 147.89% 91.08% 100.00%
EY 1.80 2.79 1.51 1.50 2.15 3.48 3.17 -31.31%
  QoQ % -35.48% 84.77% 0.67% -30.23% -38.22% 9.78% -
  Horiz. % 56.78% 88.01% 47.63% 47.32% 67.82% 109.78% 100.00%
DY 0.00 2.82 0.00 0.84 0.00 4.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.09% 0.00% 17.00% 0.00% 100.00% -
P/NAPS 1.98 1.98 2.21 2.03 2.06 1.84 1.88 3.50%
  QoQ % 0.00% -10.41% 8.87% -1.46% 11.96% -2.13% -
  Horiz. % 105.32% 105.32% 117.55% 107.98% 109.57% 97.87% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers