Highlights

[BKAWAN] YoY Quarter Result on 2010-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     96.67%    YoY -     97.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,256,134 82,500 72,941 55,324 61,751 72,418 52,830 86.85%
  YoY % 2,634.71% 13.11% 31.84% -10.41% -14.73% 37.08% -
  Horiz. % 4,270.55% 156.16% 138.07% 104.72% 116.89% 137.08% 100.00%
PBT 247,900 122,929 214,824 203,223 99,677 124,777 77,865 21.27%
  YoY % 101.66% -42.78% 5.71% 103.88% -20.12% 60.25% -
  Horiz. % 318.37% 157.87% 275.89% 260.99% 128.01% 160.25% 100.00%
Tax -22,524 -2,640 -2,562 -1,432 1,078 -1,624 -1,563 55.93%
  YoY % -753.18% -3.04% -78.91% -232.84% 166.38% -3.90% -
  Horiz. % 1,441.07% 168.91% 163.92% 91.62% -68.97% 103.90% 100.00%
NP 225,376 120,289 212,262 201,791 100,755 123,153 76,302 19.76%
  YoY % 87.36% -43.33% 5.19% 100.28% -18.19% 61.40% -
  Horiz. % 295.37% 157.65% 278.19% 264.46% 132.05% 161.40% 100.00%
NP to SH 110,513 119,090 210,537 201,116 101,829 120,953 74,337 6.83%
  YoY % -7.20% -43.44% 4.68% 97.50% -15.81% 62.71% -
  Horiz. % 148.66% 160.20% 283.22% 270.55% 136.98% 162.71% 100.00%
Tax Rate 9.09 % 2.15 % 1.19 % 0.70 % -1.08 % 1.30 % 2.01 % 28.57%
  YoY % 322.79% 80.67% 70.00% 164.81% -183.08% -35.32% -
  Horiz. % 452.24% 106.97% 59.20% 34.83% -53.73% 64.68% 100.00%
Total Cost 2,030,758 -37,789 -139,321 -146,467 -39,004 -50,735 -23,472 -
  YoY % 5,473.94% 72.88% 4.88% -275.52% 23.12% -116.15% -
  Horiz. % -8,651.83% 161.00% 593.56% 624.01% 166.17% 216.15% 100.00%
Net Worth 3,833,276 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 2,431,665 7.87%
  YoY % 7.18% 1.30% 13.59% 10.44% 2.80% 12.59% -
  Horiz. % 157.64% 147.08% 145.19% 127.82% 115.74% 112.59% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,833,276 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 2,431,665 7.87%
  YoY % 7.18% 1.30% 13.59% 10.44% 2.80% 12.59% -
  Horiz. % 157.64% 147.08% 145.19% 127.82% 115.74% 112.59% 100.00%
NOSH 415,306 416,835 418,313 424,026 426,419 431,820 433,451 -0.71%
  YoY % -0.37% -0.35% -1.35% -0.56% -1.25% -0.38% -
  Horiz. % 95.81% 96.17% 96.51% 97.83% 98.38% 99.62% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.99 % 145.80 % 291.01 % 364.74 % 163.16 % 170.06 % 144.43 % -35.90%
  YoY % -93.15% -49.90% -20.21% 123.55% -4.06% 17.75% -
  Horiz. % 6.92% 100.95% 201.49% 252.54% 112.97% 117.75% 100.00%
ROE 2.88 % 3.33 % 5.96 % 6.47 % 3.62 % 4.42 % 3.06 % -1.00%
  YoY % -13.51% -44.13% -7.88% 78.73% -18.10% 44.44% -
  Horiz. % 94.12% 108.82% 194.77% 211.44% 118.30% 144.44% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 543.25 19.79 17.44 13.05 14.48 16.77 12.19 88.18%
  YoY % 2,645.07% 13.47% 33.64% -9.88% -13.66% 37.57% -
  Horiz. % 4,456.52% 162.35% 143.07% 107.05% 118.79% 137.57% 100.00%
EPS 26.61 28.57 50.33 47.43 23.88 28.01 17.15 7.59%
  YoY % -6.86% -43.23% 6.11% 98.62% -14.74% 63.32% -
  Horiz. % 155.16% 166.59% 293.47% 276.56% 139.24% 163.32% 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 9.2300 8.5800 8.4400 7.3300 6.6000 6.3400 5.6100 8.64%
  YoY % 7.58% 1.66% 15.14% 11.06% 4.10% 13.01% -
  Horiz. % 164.53% 152.94% 150.45% 130.66% 117.65% 113.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 517.52 18.92 16.73 12.69 14.16 16.61 12.12 86.85%
  YoY % 2,635.31% 13.09% 31.84% -10.38% -14.75% 37.05% -
  Horiz. % 4,269.97% 156.11% 138.04% 104.70% 116.83% 137.05% 100.00%
EPS 25.35 27.32 48.29 46.13 23.36 27.74 17.05 6.83%
  YoY % -7.21% -43.43% 4.68% 97.47% -15.79% 62.70% -
  Horiz. % 148.68% 160.23% 283.23% 270.56% 137.01% 162.70% 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 8.7929 8.2038 8.0985 7.1295 6.4557 6.2799 5.5778 7.87%
  YoY % 7.18% 1.30% 13.59% 10.44% 2.80% 12.59% -
  Horiz. % 157.64% 147.08% 145.19% 127.82% 115.74% 112.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 18.7000 18.3800 17.1200 10.8000 8.8500 10.6000 8.9000 -
P/RPS 3.44 92.87 98.18 82.78 61.11 63.21 73.02 -39.88%
  YoY % -96.30% -5.41% 18.60% 35.46% -3.32% -13.43% -
  Horiz. % 4.71% 127.18% 134.46% 113.37% 83.69% 86.57% 100.00%
P/EPS 70.27 64.33 34.02 22.77 37.06 37.84 51.90 5.18%
  YoY % 9.23% 89.09% 49.41% -38.56% -2.06% -27.09% -
  Horiz. % 135.39% 123.95% 65.55% 43.87% 71.41% 72.91% 100.00%
EY 1.42 1.55 2.94 4.39 2.70 2.64 1.93 -4.98%
  YoY % -8.39% -47.28% -33.03% 62.59% 2.27% 36.79% -
  Horiz. % 73.58% 80.31% 152.33% 227.46% 139.90% 136.79% 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 2.03 2.14 2.03 1.47 1.34 1.67 1.59 4.15%
  YoY % -5.14% 5.42% 38.10% 9.70% -19.76% 5.03% -
  Horiz. % 127.67% 134.59% 127.67% 92.45% 84.28% 105.03% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 29/08/12 16/08/11 18/08/10 26/08/09 18/08/08 22/08/07 -
Price 18.2600 18.9600 15.8600 11.6000 9.3000 8.3000 8.1000 -
P/RPS 3.36 95.80 90.96 88.91 64.22 49.49 66.46 -39.16%
  YoY % -96.49% 5.32% 2.31% 38.45% 29.76% -25.53% -
  Horiz. % 5.06% 144.15% 136.86% 133.78% 96.63% 74.47% 100.00%
P/EPS 68.62 66.36 31.51 24.46 38.94 29.63 47.23 6.42%
  YoY % 3.41% 110.60% 28.82% -37.19% 31.42% -37.26% -
  Horiz. % 145.29% 140.50% 66.72% 51.79% 82.45% 62.74% 100.00%
EY 1.46 1.51 3.17 4.09 2.57 3.37 2.12 -6.02%
  YoY % -3.31% -52.37% -22.49% 59.14% -23.74% 58.96% -
  Horiz. % 68.87% 71.23% 149.53% 192.92% 121.23% 158.96% 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 1.98 2.21 1.88 1.58 1.41 1.31 1.44 5.45%
  YoY % -10.41% 17.55% 18.99% 12.06% 7.63% -9.03% -
  Horiz. % 137.50% 153.47% 130.56% 109.72% 97.92% 90.97% 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