Highlights

[BKAWAN] YoY Quarter Result on 2009-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     4.36%    YoY -     -18.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,707 74,253 57,263 55,922 95,609 54,598 70,281 3.56%
  YoY % 16.77% 29.67% 2.40% -41.51% 75.11% -22.31% -
  Horiz. % 123.37% 105.65% 81.48% 79.57% 136.04% 77.69% 100.00%
PBT 211,804 229,039 147,549 110,289 135,806 132,109 61,251 22.95%
  YoY % -7.52% 55.23% 33.78% -18.79% 2.80% 115.68% -
  Horiz. % 345.80% 373.94% 240.89% 180.06% 221.72% 215.68% 100.00%
Tax -3,164 10,765 854 -2,975 -2,935 -441 413 -
  YoY % -129.39% 1,160.54% 128.71% -1.36% -565.53% -206.78% -
  Horiz. % -766.10% 2,606.54% 206.78% -720.34% -710.65% -106.78% 100.00%
NP 208,640 239,804 148,403 107,314 132,871 131,668 61,664 22.50%
  YoY % -13.00% 61.59% 38.29% -19.23% 0.91% 113.52% -
  Horiz. % 338.35% 388.89% 240.66% 174.03% 215.48% 213.52% 100.00%
NP to SH 206,352 235,962 148,212 106,268 129,930 130,400 59,478 23.02%
  YoY % -12.55% 59.21% 39.47% -18.21% -0.36% 119.24% -
  Horiz. % 346.94% 396.72% 249.19% 178.67% 218.45% 219.24% 100.00%
Tax Rate 1.49 % -4.70 % -0.58 % 2.70 % 2.16 % 0.33 % -0.67 % -
  YoY % 131.70% -710.34% -121.48% 25.00% 554.55% 149.25% -
  Horiz. % -222.39% 701.49% 86.57% -402.99% -322.39% -49.25% 100.00%
Total Cost -121,933 -165,551 -91,140 -51,392 -37,262 -77,070 8,617 -
  YoY % 26.35% -81.64% -77.34% -37.92% 51.65% -994.39% -
  Horiz. % -1,415.03% -1,921.21% -1,057.68% -596.40% -432.42% -894.39% 100.00%
Net Worth 3,735,179 3,679,067 3,158,755 2,958,282 2,872,000 2,561,196 2,313,194 8.31%
  YoY % 1.53% 16.47% 6.78% 3.00% 12.14% 10.72% -
  Horiz. % 161.47% 159.05% 136.55% 127.89% 124.16% 110.72% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 208,436 334,460 211,429 127,879 211,303 173,346 124,334 8.98%
  YoY % -37.68% 58.19% 65.33% -39.48% 21.90% 39.42% -
  Horiz. % 167.64% 269.00% 170.05% 102.85% 169.95% 139.42% 100.00%
Div Payout % 101.01 % 141.74 % 142.65 % 120.34 % 162.63 % 132.93 % 209.04 % -11.41%
  YoY % -28.74% -0.64% 18.54% -26.00% 22.34% -36.41% -
  Horiz. % 48.32% 67.81% 68.24% 57.57% 77.80% 63.59% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,735,179 3,679,067 3,158,755 2,958,282 2,872,000 2,561,196 2,313,194 8.31%
  YoY % 1.53% 16.47% 6.78% 3.00% 12.14% 10.72% -
  Horiz. % 161.47% 159.05% 136.55% 127.89% 124.16% 110.72% 100.00%
NOSH 416,872 418,075 422,858 426,265 431,231 433,366 289,149 6.28%
  YoY % -0.29% -1.13% -0.80% -1.15% -0.49% 49.88% -
  Horiz. % 144.17% 144.59% 146.24% 147.42% 149.14% 149.88% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 240.63 % 322.96 % 259.16 % 191.90 % 138.97 % 241.16 % 87.74 % 18.29%
  YoY % -25.49% 24.62% 35.05% 38.09% -42.37% 174.86% -
  Horiz. % 274.25% 368.09% 295.37% 218.71% 158.39% 274.86% 100.00%
ROE 5.52 % 6.41 % 4.69 % 3.59 % 4.52 % 5.09 % 2.57 % 13.58%
  YoY % -13.88% 36.67% 30.64% -20.58% -11.20% 98.05% -
  Horiz. % 214.79% 249.42% 182.49% 139.69% 175.88% 198.05% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.80 17.76 13.54 13.12 22.17 12.60 24.31 -2.56%
  YoY % 17.12% 31.17% 3.20% -40.82% 75.95% -48.17% -
  Horiz. % 85.56% 73.06% 55.70% 53.97% 91.20% 51.83% 100.00%
EPS 49.50 56.44 35.05 24.93 30.13 30.09 13.71 23.83%
  YoY % -12.30% 61.03% 40.59% -17.26% 0.13% 119.47% -
  Horiz. % 361.05% 411.67% 255.65% 181.84% 219.77% 219.47% 100.00%
DPS 50.00 80.00 50.00 30.00 49.00 40.00 43.00 2.54%
  YoY % -37.50% 60.00% 66.67% -38.78% 22.50% -6.98% -
  Horiz. % 116.28% 186.05% 116.28% 69.77% 113.95% 93.02% 100.00%
NAPS 8.9600 8.8000 7.4700 6.9400 6.6600 5.9100 8.0000 1.91%
  YoY % 1.82% 17.80% 7.64% 4.20% 12.69% -26.13% -
  Horiz. % 112.00% 110.00% 93.38% 86.75% 83.25% 73.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.89 17.03 13.14 12.83 21.93 12.52 16.12 3.56%
  YoY % 16.79% 29.60% 2.42% -41.50% 75.16% -22.33% -
  Horiz. % 123.39% 105.65% 81.51% 79.59% 136.04% 77.67% 100.00%
EPS 47.33 54.13 34.00 24.38 29.80 29.91 13.64 23.02%
  YoY % -12.56% 59.21% 39.46% -18.19% -0.37% 119.28% -
  Horiz. % 346.99% 396.85% 249.27% 178.74% 218.48% 219.28% 100.00%
DPS 47.81 76.72 48.50 29.33 48.47 39.76 28.52 8.98%
  YoY % -37.68% 58.19% 65.36% -39.49% 21.91% 39.41% -
  Horiz. % 167.64% 269.00% 170.06% 102.84% 169.95% 139.41% 100.00%
NAPS 8.5679 8.4392 7.2457 6.7858 6.5879 5.8750 5.3061 8.31%
  YoY % 1.53% 16.47% 6.78% 3.00% 12.13% 10.72% -
  Horiz. % 161.47% 159.05% 136.55% 127.89% 124.16% 110.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 18.0000 14.9600 12.2800 9.2600 7.5000 8.7000 8.6500 -
P/RPS 86.54 84.23 90.68 70.58 33.83 69.06 35.59 15.95%
  YoY % 2.74% -7.11% 28.48% 108.63% -51.01% 94.04% -
  Horiz. % 243.16% 236.67% 254.79% 198.31% 95.05% 194.04% 100.00%
P/EPS 36.36 26.51 35.04 37.14 24.89 28.91 42.05 -2.39%
  YoY % 37.16% -24.34% -5.65% 49.22% -13.91% -31.25% -
  Horiz. % 86.47% 63.04% 83.33% 88.32% 59.19% 68.75% 100.00%
EY 2.75 3.77 2.85 2.69 4.02 3.46 2.38 2.44%
  YoY % -27.06% 32.28% 5.95% -33.08% 16.18% 45.38% -
  Horiz. % 115.55% 158.40% 119.75% 113.03% 168.91% 145.38% 100.00%
DY 2.78 5.35 4.07 3.24 6.53 4.60 4.97 -9.22%
  YoY % -48.04% 31.45% 25.62% -50.38% 41.96% -7.44% -
  Horiz. % 55.94% 107.65% 81.89% 65.19% 131.39% 92.56% 100.00%
P/NAPS 2.01 1.70 1.64 1.33 1.13 1.47 1.08 10.90%
  YoY % 18.24% 3.66% 23.31% 17.70% -23.13% 36.11% -
  Horiz. % 186.11% 157.41% 151.85% 123.15% 104.63% 136.11% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 22/11/06 -
Price 17.7400 16.2000 15.6000 10.1200 7.0000 10.0000 10.8000 -
P/RPS 85.29 91.21 115.20 77.14 31.57 79.37 44.43 11.47%
  YoY % -6.49% -20.82% 49.34% 144.35% -60.22% 78.64% -
  Horiz. % 191.96% 205.29% 259.28% 173.62% 71.06% 178.64% 100.00%
P/EPS 35.84 28.70 44.51 40.59 23.23 33.23 52.50 -6.16%
  YoY % 24.88% -35.52% 9.66% 74.73% -30.09% -36.70% -
  Horiz. % 68.27% 54.67% 84.78% 77.31% 44.25% 63.30% 100.00%
EY 2.79 3.48 2.25 2.46 4.30 3.01 1.90 6.61%
  YoY % -19.83% 54.67% -8.54% -42.79% 42.86% 58.42% -
  Horiz. % 146.84% 183.16% 118.42% 129.47% 226.32% 158.42% 100.00%
DY 2.82 4.94 3.21 2.96 7.00 4.00 3.98 -5.58%
  YoY % -42.91% 53.89% 8.45% -57.71% 75.00% 0.50% -
  Horiz. % 70.85% 124.12% 80.65% 74.37% 175.88% 100.50% 100.00%
P/NAPS 1.98 1.84 2.09 1.46 1.05 1.69 1.35 6.59%
  YoY % 7.61% -11.96% 43.15% 39.05% -37.87% 25.19% -
  Horiz. % 146.67% 136.30% 154.81% 108.15% 77.78% 125.19% 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.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers