Highlights

[BKAWAN] YoY Quarter Result on 2009-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Jun-2009  [#3]
Profit Trend QoQ -     19.30%    YoY -     -15.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 82,500 72,941 55,324 61,751 72,418 52,830 51,060 8.32%
  YoY % 13.11% 31.84% -10.41% -14.73% 37.08% 3.47% -
  Horiz. % 161.57% 142.85% 108.35% 120.94% 141.83% 103.47% 100.00%
PBT 122,929 214,824 203,223 99,677 124,777 77,865 58,540 13.15%
  YoY % -42.78% 5.71% 103.88% -20.12% 60.25% 33.01% -
  Horiz. % 209.99% 366.97% 347.15% 170.27% 213.15% 133.01% 100.00%
Tax -2,640 -2,562 -1,432 1,078 -1,624 -1,563 -1,352 11.79%
  YoY % -3.04% -78.91% -232.84% 166.38% -3.90% -15.61% -
  Horiz. % 195.27% 189.50% 105.92% -79.73% 120.12% 115.61% 100.00%
NP 120,289 212,262 201,791 100,755 123,153 76,302 57,188 13.18%
  YoY % -43.33% 5.19% 100.28% -18.19% 61.40% 33.42% -
  Horiz. % 210.34% 371.17% 352.86% 176.18% 215.35% 133.42% 100.00%
NP to SH 119,090 210,537 201,116 101,829 120,953 74,337 55,610 13.52%
  YoY % -43.44% 4.68% 97.50% -15.81% 62.71% 33.68% -
  Horiz. % 214.15% 378.60% 361.65% 183.11% 217.50% 133.68% 100.00%
Tax Rate 2.15 % 1.19 % 0.70 % -1.08 % 1.30 % 2.01 % 2.31 % -1.19%
  YoY % 80.67% 70.00% 164.81% -183.08% -35.32% -12.99% -
  Horiz. % 93.07% 51.52% 30.30% -46.75% 56.28% 87.01% 100.00%
Total Cost -37,789 -139,321 -146,467 -39,004 -50,735 -23,472 -6,128 35.38%
  YoY % 72.88% 4.88% -275.52% 23.12% -116.15% -283.03% -
  Horiz. % 616.66% 2,273.51% 2,390.13% 636.49% 827.92% 383.03% 100.00%
Net Worth 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 9.94%
  YoY % 1.30% 13.59% 10.44% 2.80% 12.59% 20.12% -
  Horiz. % 176.68% 174.41% 153.54% 139.03% 135.24% 120.12% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 9.94%
  YoY % 1.30% 13.59% 10.44% 2.80% 12.59% 20.12% -
  Horiz. % 176.68% 174.41% 153.54% 139.03% 135.24% 120.12% 100.00%
NOSH 416,835 418,313 424,026 426,419 431,820 433,451 289,183 6.28%
  YoY % -0.35% -1.35% -0.56% -1.25% -0.38% 49.89% -
  Horiz. % 144.14% 144.65% 146.63% 147.46% 149.32% 149.89% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 145.80 % 291.01 % 364.74 % 163.16 % 170.06 % 144.43 % 112.00 % 4.49%
  YoY % -49.90% -20.21% 123.55% -4.06% 17.75% 28.96% -
  Horiz. % 130.18% 259.83% 325.66% 145.68% 151.84% 128.96% 100.00%
ROE 3.33 % 5.96 % 6.47 % 3.62 % 4.42 % 3.06 % 2.75 % 3.24%
  YoY % -44.13% -7.88% 78.73% -18.10% 44.44% 11.27% -
  Horiz. % 121.09% 216.73% 235.27% 131.64% 160.73% 111.27% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 19.79 17.44 13.05 14.48 16.77 12.19 17.66 1.91%
  YoY % 13.47% 33.64% -9.88% -13.66% 37.57% -30.97% -
  Horiz. % 112.06% 98.75% 73.90% 81.99% 94.96% 69.03% 100.00%
EPS 28.57 50.33 47.43 23.88 28.01 17.15 12.82 14.27%
  YoY % -43.23% 6.11% 98.62% -14.74% 63.32% 33.78% -
  Horiz. % 222.85% 392.59% 369.97% 186.27% 218.49% 133.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5800 8.4400 7.3300 6.6000 6.3400 5.6100 7.0000 3.45%
  YoY % 1.66% 15.14% 11.06% 4.10% 13.01% -19.86% -
  Horiz. % 122.57% 120.57% 104.71% 94.29% 90.57% 80.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.92 16.73 12.69 14.16 16.61 12.12 11.71 8.32%
  YoY % 13.09% 31.84% -10.38% -14.75% 37.05% 3.50% -
  Horiz. % 161.57% 142.87% 108.37% 120.92% 141.84% 103.50% 100.00%
EPS 27.32 48.29 46.13 23.36 27.74 17.05 12.76 13.52%
  YoY % -43.43% 4.68% 97.47% -15.79% 62.70% 33.62% -
  Horiz. % 214.11% 378.45% 361.52% 183.07% 217.40% 133.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.2038 8.0985 7.1295 6.4557 6.2799 5.5778 4.6434 9.94%
  YoY % 1.30% 13.59% 10.44% 2.80% 12.59% 20.12% -
  Horiz. % 176.68% 174.41% 153.54% 139.03% 135.24% 120.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 18.3800 17.1200 10.8000 8.8500 10.6000 8.9000 7.9000 -
P/RPS 92.87 98.18 82.78 61.11 63.21 73.02 44.74 12.93%
  YoY % -5.41% 18.60% 35.46% -3.32% -13.43% 63.21% -
  Horiz. % 207.58% 219.45% 185.02% 136.59% 141.28% 163.21% 100.00%
P/EPS 64.33 34.02 22.77 37.06 37.84 51.90 41.08 7.75%
  YoY % 89.09% 49.41% -38.56% -2.06% -27.09% 26.34% -
  Horiz. % 156.60% 82.81% 55.43% 90.21% 92.11% 126.34% 100.00%
EY 1.55 2.94 4.39 2.70 2.64 1.93 2.43 -7.21%
  YoY % -47.28% -33.03% 62.59% 2.27% 36.79% -20.58% -
  Horiz. % 63.79% 120.99% 180.66% 111.11% 108.64% 79.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.14 2.03 1.47 1.34 1.67 1.59 1.13 11.22%
  YoY % 5.42% 38.10% 9.70% -19.76% 5.03% 40.71% -
  Horiz. % 189.38% 179.65% 130.09% 118.58% 147.79% 140.71% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 16/08/11 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 -
Price 18.9600 15.8600 11.6000 9.3000 8.3000 8.1000 9.2500 -
P/RPS 95.80 90.96 88.91 64.22 49.49 66.46 52.39 10.57%
  YoY % 5.32% 2.31% 38.45% 29.76% -25.53% 26.86% -
  Horiz. % 182.86% 173.62% 169.71% 122.58% 94.46% 126.86% 100.00%
P/EPS 66.36 31.51 24.46 38.94 29.63 47.23 48.10 5.50%
  YoY % 110.60% 28.82% -37.19% 31.42% -37.26% -1.81% -
  Horiz. % 137.96% 65.51% 50.85% 80.96% 61.60% 98.19% 100.00%
EY 1.51 3.17 4.09 2.57 3.37 2.12 2.08 -5.19%
  YoY % -52.37% -22.49% 59.14% -23.74% 58.96% 1.92% -
  Horiz. % 72.60% 152.40% 196.63% 123.56% 162.02% 101.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.21 1.88 1.58 1.41 1.31 1.44 1.32 8.96%
  YoY % 17.55% 18.99% 12.06% 7.63% -9.03% 9.09% -
  Horiz. % 167.42% 142.42% 119.70% 106.82% 99.24% 109.09% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers