Highlights

[BKAWAN] YoY Quarter Result on 2012-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     6.27%    YoY -     -43.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,639,128 3,019,475 2,256,134 82,500 72,941 55,324 61,751 97.21%
  YoY % 20.52% 33.83% 2,634.71% 13.11% 31.84% -10.41% -
  Horiz. % 5,893.23% 4,889.76% 3,653.60% 133.60% 118.12% 89.59% 100.00%
PBT 334,936 299,507 247,900 122,929 214,824 203,223 99,677 22.37%
  YoY % 11.83% 20.82% 101.66% -42.78% 5.71% 103.88% -
  Horiz. % 336.02% 300.48% 248.70% 123.33% 215.52% 203.88% 100.00%
Tax -61,669 -64,883 -22,524 -2,640 -2,562 -1,432 1,078 -
  YoY % 4.95% -188.06% -753.18% -3.04% -78.91% -232.84% -
  Horiz. % -5,720.69% -6,018.83% -2,089.42% -244.90% -237.66% -132.84% 100.00%
NP 273,267 234,624 225,376 120,289 212,262 201,791 100,755 18.08%
  YoY % 16.47% 4.10% 87.36% -43.33% 5.19% 100.28% -
  Horiz. % 271.22% 232.87% 223.69% 119.39% 210.67% 200.28% 100.00%
NP to SH 131,662 110,528 110,513 119,090 210,537 201,116 101,829 4.37%
  YoY % 19.12% 0.01% -7.20% -43.44% 4.68% 97.50% -
  Horiz. % 129.30% 108.54% 108.53% 116.95% 206.76% 197.50% 100.00%
Tax Rate 18.41 % 21.66 % 9.09 % 2.15 % 1.19 % 0.70 % -1.08 % -
  YoY % -15.00% 138.28% 322.79% 80.67% 70.00% 164.81% -
  Horiz. % -1,704.63% -2,005.56% -841.67% -199.07% -110.19% -64.81% 100.00%
Total Cost 3,365,861 2,784,851 2,030,758 -37,789 -139,321 -146,467 -39,004 -
  YoY % 20.86% 37.13% 5,473.94% 72.88% 4.88% -275.52% -
  Horiz. % -8,629.53% -7,139.91% -5,206.54% 96.88% 357.20% 375.52% 100.00%
Net Worth 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 3,108,117 2,814,369 10.68%
  YoY % 10.98% 21.67% 7.18% 1.30% 13.59% 10.44% -
  Horiz. % 183.91% 165.72% 136.20% 127.08% 125.45% 110.44% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 3,108,117 2,814,369 10.68%
  YoY % 10.98% 21.67% 7.18% 1.30% 13.59% 10.44% -
  Horiz. % 183.91% 165.72% 136.20% 127.08% 125.45% 110.44% 100.00%
NOSH 407,874 411,649 415,306 416,835 418,313 424,026 426,419 -0.74%
  YoY % -0.92% -0.88% -0.37% -0.35% -1.35% -0.56% -
  Horiz. % 95.65% 96.54% 97.39% 97.75% 98.10% 99.44% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.51 % 7.77 % 9.99 % 145.80 % 291.01 % 364.74 % 163.16 % -40.12%
  YoY % -3.35% -22.22% -93.15% -49.90% -20.21% 123.55% -
  Horiz. % 4.60% 4.76% 6.12% 89.36% 178.36% 223.55% 100.00%
ROE 2.54 % 2.37 % 2.88 % 3.33 % 5.96 % 6.47 % 3.62 % -5.73%
  YoY % 7.17% -17.71% -13.51% -44.13% -7.88% 78.73% -
  Horiz. % 70.17% 65.47% 79.56% 91.99% 164.64% 178.73% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 892.22 733.51 543.25 19.79 17.44 13.05 14.48 98.68%
  YoY % 21.64% 35.02% 2,645.07% 13.47% 33.64% -9.88% -
  Horiz. % 6,161.74% 5,065.68% 3,751.73% 136.67% 120.44% 90.12% 100.00%
EPS 32.28 26.85 26.61 28.57 50.33 47.43 23.88 5.15%
  YoY % 20.22% 0.90% -6.86% -43.23% 6.11% 98.62% -
  Horiz. % 135.18% 112.44% 111.43% 119.64% 210.76% 198.62% 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 12.6900 11.3300 9.2300 8.5800 8.4400 7.3300 6.6000 11.51%
  YoY % 12.00% 22.75% 7.58% 1.66% 15.14% 11.06% -
  Horiz. % 192.27% 171.67% 139.85% 130.00% 127.88% 111.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 834.76 692.62 517.52 18.92 16.73 12.69 14.16 97.22%
  YoY % 20.52% 33.83% 2,635.31% 13.09% 31.84% -10.38% -
  Horiz. % 5,895.20% 4,891.38% 3,654.80% 133.62% 118.15% 89.62% 100.00%
EPS 30.20 25.35 25.35 27.32 48.29 46.13 23.36 4.37%
  YoY % 19.13% 0.00% -7.21% -43.43% 4.68% 97.47% -
  Horiz. % 129.28% 108.52% 108.52% 116.95% 206.72% 197.47% 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 11.8727 10.6984 8.7929 8.2038 8.0985 7.1295 6.4557 10.68%
  YoY % 10.98% 21.67% 7.18% 1.30% 13.59% 10.44% -
  Horiz. % 183.91% 165.72% 136.20% 127.08% 125.45% 110.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 18.2200 19.8000 18.7000 18.3800 17.1200 10.8000 8.8500 -
P/RPS 2.04 2.70 3.44 92.87 98.18 82.78 61.11 -43.24%
  YoY % -24.44% -21.51% -96.30% -5.41% 18.60% 35.46% -
  Horiz. % 3.34% 4.42% 5.63% 151.97% 160.66% 135.46% 100.00%
P/EPS 56.44 73.74 70.27 64.33 34.02 22.77 37.06 7.26%
  YoY % -23.46% 4.94% 9.23% 89.09% 49.41% -38.56% -
  Horiz. % 152.29% 198.97% 189.61% 173.58% 91.80% 61.44% 100.00%
EY 1.77 1.36 1.42 1.55 2.94 4.39 2.70 -6.79%
  YoY % 30.15% -4.23% -8.39% -47.28% -33.03% 62.59% -
  Horiz. % 65.56% 50.37% 52.59% 57.41% 108.89% 162.59% 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 1.44 1.75 2.03 2.14 2.03 1.47 1.34 1.21%
  YoY % -17.71% -13.79% -5.14% 5.42% 38.10% 9.70% -
  Horiz. % 107.46% 130.60% 151.49% 159.70% 151.49% 109.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 18/08/10 26/08/09 -
Price 17.8200 19.6600 18.2600 18.9600 15.8600 11.6000 9.3000 -
P/RPS 2.00 2.68 3.36 95.80 90.96 88.91 64.22 -43.89%
  YoY % -25.37% -20.24% -96.49% 5.32% 2.31% 38.45% -
  Horiz. % 3.11% 4.17% 5.23% 149.17% 141.64% 138.45% 100.00%
P/EPS 55.20 73.22 68.62 66.36 31.51 24.46 38.94 5.99%
  YoY % -24.61% 6.70% 3.41% 110.60% 28.82% -37.19% -
  Horiz. % 141.76% 188.03% 176.22% 170.42% 80.92% 62.81% 100.00%
EY 1.81 1.37 1.46 1.51 3.17 4.09 2.57 -5.67%
  YoY % 32.12% -6.16% -3.31% -52.37% -22.49% 59.14% -
  Horiz. % 70.43% 53.31% 56.81% 58.75% 123.35% 159.14% 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 1.40 1.74 1.98 2.21 1.88 1.58 1.41 -0.12%
  YoY % -19.54% -12.12% -10.41% 17.55% 18.99% 12.06% -
  Horiz. % 99.29% 123.40% 140.43% 156.74% 133.33% 112.06% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers