Highlights

[BKAWAN] YoY Quarter Result on 2011-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     14.01%    YoY -     4.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,019,475 2,256,134 82,500 72,941 55,324 61,751 72,418 86.16%
  YoY % 33.83% 2,634.71% 13.11% 31.84% -10.41% -14.73% -
  Horiz. % 4,169.51% 3,115.43% 113.92% 100.72% 76.40% 85.27% 100.00%
PBT 299,507 247,900 122,929 214,824 203,223 99,677 124,777 15.70%
  YoY % 20.82% 101.66% -42.78% 5.71% 103.88% -20.12% -
  Horiz. % 240.03% 198.67% 98.52% 172.17% 162.87% 79.88% 100.00%
Tax -64,883 -22,524 -2,640 -2,562 -1,432 1,078 -1,624 84.84%
  YoY % -188.06% -753.18% -3.04% -78.91% -232.84% 166.38% -
  Horiz. % 3,995.26% 1,386.95% 162.56% 157.76% 88.18% -66.38% 100.00%
NP 234,624 225,376 120,289 212,262 201,791 100,755 123,153 11.34%
  YoY % 4.10% 87.36% -43.33% 5.19% 100.28% -18.19% -
  Horiz. % 190.51% 183.00% 97.67% 172.36% 163.85% 81.81% 100.00%
NP to SH 110,528 110,513 119,090 210,537 201,116 101,829 120,953 -1.49%
  YoY % 0.01% -7.20% -43.44% 4.68% 97.50% -15.81% -
  Horiz. % 91.38% 91.37% 98.46% 174.07% 166.28% 84.19% 100.00%
Tax Rate 21.66 % 9.09 % 2.15 % 1.19 % 0.70 % -1.08 % 1.30 % 59.78%
  YoY % 138.28% 322.79% 80.67% 70.00% 164.81% -183.08% -
  Horiz. % 1,666.15% 699.23% 165.38% 91.54% 53.85% -83.08% 100.00%
Total Cost 2,784,851 2,030,758 -37,789 -139,321 -146,467 -39,004 -50,735 -
  YoY % 37.13% 5,473.94% 72.88% 4.88% -275.52% 23.12% -
  Horiz. % -5,489.01% -4,002.68% 74.48% 274.61% 288.69% 76.88% 100.00%
Net Worth 4,663,993 3,833,276 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 9.28%
  YoY % 21.67% 7.18% 1.30% 13.59% 10.44% 2.80% -
  Horiz. % 170.36% 140.02% 130.63% 128.96% 113.53% 102.80% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 4,663,993 3,833,276 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 9.28%
  YoY % 21.67% 7.18% 1.30% 13.59% 10.44% 2.80% -
  Horiz. % 170.36% 140.02% 130.63% 128.96% 113.53% 102.80% 100.00%
NOSH 411,649 415,306 416,835 418,313 424,026 426,419 431,820 -0.79%
  YoY % -0.88% -0.37% -0.35% -1.35% -0.56% -1.25% -
  Horiz. % 95.33% 96.18% 96.53% 96.87% 98.20% 98.75% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.77 % 9.99 % 145.80 % 291.01 % 364.74 % 163.16 % 170.06 % -40.19%
  YoY % -22.22% -93.15% -49.90% -20.21% 123.55% -4.06% -
  Horiz. % 4.57% 5.87% 85.73% 171.12% 214.48% 95.94% 100.00%
ROE 2.37 % 2.88 % 3.33 % 5.96 % 6.47 % 3.62 % 4.42 % -9.86%
  YoY % -17.71% -13.51% -44.13% -7.88% 78.73% -18.10% -
  Horiz. % 53.62% 65.16% 75.34% 134.84% 146.38% 81.90% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 733.51 543.25 19.79 17.44 13.05 14.48 16.77 87.65%
  YoY % 35.02% 2,645.07% 13.47% 33.64% -9.88% -13.66% -
  Horiz. % 4,373.94% 3,239.42% 118.01% 104.00% 77.82% 86.34% 100.00%
EPS 26.85 26.61 28.57 50.33 47.43 23.88 28.01 -0.70%
  YoY % 0.90% -6.86% -43.23% 6.11% 98.62% -14.74% -
  Horiz. % 95.86% 95.00% 102.00% 179.69% 169.33% 85.26% 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 11.3300 9.2300 8.5800 8.4400 7.3300 6.6000 6.3400 10.16%
  YoY % 22.75% 7.58% 1.66% 15.14% 11.06% 4.10% -
  Horiz. % 178.71% 145.58% 135.33% 133.12% 115.62% 104.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 692.62 517.52 18.92 16.73 12.69 14.16 16.61 86.16%
  YoY % 33.83% 2,635.31% 13.09% 31.84% -10.38% -14.75% -
  Horiz. % 4,169.90% 3,115.71% 113.91% 100.72% 76.40% 85.25% 100.00%
EPS 25.35 25.35 27.32 48.29 46.13 23.36 27.74 -1.49%
  YoY % 0.00% -7.21% -43.43% 4.68% 97.47% -15.79% -
  Horiz. % 91.38% 91.38% 98.49% 174.08% 166.29% 84.21% 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 10.6984 8.7929 8.2038 8.0985 7.1295 6.4557 6.2799 9.28%
  YoY % 21.67% 7.18% 1.30% 13.59% 10.44% 2.80% -
  Horiz. % 170.36% 140.02% 130.64% 128.96% 113.53% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 19.8000 18.7000 18.3800 17.1200 10.8000 8.8500 10.6000 -
P/RPS 2.70 3.44 92.87 98.18 82.78 61.11 63.21 -40.86%
  YoY % -21.51% -96.30% -5.41% 18.60% 35.46% -3.32% -
  Horiz. % 4.27% 5.44% 146.92% 155.32% 130.96% 96.68% 100.00%
P/EPS 73.74 70.27 64.33 34.02 22.77 37.06 37.84 11.76%
  YoY % 4.94% 9.23% 89.09% 49.41% -38.56% -2.06% -
  Horiz. % 194.87% 185.70% 170.01% 89.90% 60.17% 97.94% 100.00%
EY 1.36 1.42 1.55 2.94 4.39 2.70 2.64 -10.46%
  YoY % -4.23% -8.39% -47.28% -33.03% 62.59% 2.27% -
  Horiz. % 51.52% 53.79% 58.71% 111.36% 166.29% 102.27% 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 1.75 2.03 2.14 2.03 1.47 1.34 1.67 0.78%
  YoY % -13.79% -5.14% 5.42% 38.10% 9.70% -19.76% -
  Horiz. % 104.79% 121.56% 128.14% 121.56% 88.02% 80.24% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 20/08/13 29/08/12 16/08/11 18/08/10 26/08/09 18/08/08 -
Price 19.6600 18.2600 18.9600 15.8600 11.6000 9.3000 8.3000 -
P/RPS 2.68 3.36 95.80 90.96 88.91 64.22 49.49 -38.48%
  YoY % -20.24% -96.49% 5.32% 2.31% 38.45% 29.76% -
  Horiz. % 5.42% 6.79% 193.57% 183.79% 179.65% 129.76% 100.00%
P/EPS 73.22 68.62 66.36 31.51 24.46 38.94 29.63 16.27%
  YoY % 6.70% 3.41% 110.60% 28.82% -37.19% 31.42% -
  Horiz. % 247.11% 231.59% 223.96% 106.34% 82.55% 131.42% 100.00%
EY 1.37 1.46 1.51 3.17 4.09 2.57 3.37 -13.92%
  YoY % -6.16% -3.31% -52.37% -22.49% 59.14% -23.74% -
  Horiz. % 40.65% 43.32% 44.81% 94.07% 121.36% 76.26% 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 1.74 1.98 2.21 1.88 1.58 1.41 1.31 4.84%
  YoY % -12.12% -10.41% 17.55% 18.99% 12.06% 7.63% -
  Horiz. % 132.82% 151.15% 168.70% 143.51% 120.61% 107.63% 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