Highlights

[BKAWAN] YoY Quarter Result on 2010-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     -26.31%    YoY -     39.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,502,760 86,707 74,253 57,263 55,922 95,609 54,598 89.07%
  YoY % 2,786.46% 16.77% 29.67% 2.40% -41.51% 75.11% -
  Horiz. % 4,583.98% 158.81% 136.00% 104.88% 102.43% 175.11% 100.00%
PBT 358,945 211,804 229,039 147,549 110,289 135,806 132,109 18.11%
  YoY % 69.47% -7.52% 55.23% 33.78% -18.79% 2.80% -
  Horiz. % 271.70% 160.33% 173.37% 111.69% 83.48% 102.80% 100.00%
Tax -82,310 -3,164 10,765 854 -2,975 -2,935 -441 138.87%
  YoY % -2,501.45% -129.39% 1,160.54% 128.71% -1.36% -565.53% -
  Horiz. % 18,664.40% 717.46% -2,441.04% -193.65% 674.60% 665.53% 100.00%
NP 276,635 208,640 239,804 148,403 107,314 132,871 131,668 13.16%
  YoY % 32.59% -13.00% 61.59% 38.29% -19.23% 0.91% -
  Horiz. % 210.10% 158.46% 182.13% 112.71% 81.50% 100.91% 100.00%
NP to SH 125,385 206,352 235,962 148,212 106,268 129,930 130,400 -0.65%
  YoY % -39.24% -12.55% 59.21% 39.47% -18.21% -0.36% -
  Horiz. % 96.15% 158.25% 180.95% 113.66% 81.49% 99.64% 100.00%
Tax Rate 22.93 % 1.49 % -4.70 % -0.58 % 2.70 % 2.16 % 0.33 % 102.63%
  YoY % 1,438.93% 131.70% -710.34% -121.48% 25.00% 554.55% -
  Horiz. % 6,948.48% 451.52% -1,424.24% -175.76% 818.18% 654.55% 100.00%
Total Cost 2,226,125 -121,933 -165,551 -91,140 -51,392 -37,262 -77,070 -
  YoY % 1,925.70% 26.35% -81.64% -77.34% -37.92% 51.65% -
  Horiz. % -2,888.45% 158.21% 214.81% 118.26% 66.68% 48.35% 100.00%
Net Worth 3,994,051 3,735,179 3,679,067 3,158,755 2,958,282 2,872,000 2,561,196 7.68%
  YoY % 6.93% 1.53% 16.47% 6.78% 3.00% 12.14% -
  Horiz. % 155.94% 145.84% 143.65% 123.33% 115.50% 112.14% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 166,072 208,436 334,460 211,429 127,879 211,303 173,346 -0.71%
  YoY % -20.32% -37.68% 58.19% 65.33% -39.48% 21.90% -
  Horiz. % 95.80% 120.24% 192.94% 121.97% 73.77% 121.90% 100.00%
Div Payout % 132.45 % 101.01 % 141.74 % 142.65 % 120.34 % 162.63 % 132.93 % -0.06%
  YoY % 31.13% -28.74% -0.64% 18.54% -26.00% 22.34% -
  Horiz. % 99.64% 75.99% 106.63% 107.31% 90.53% 122.34% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,994,051 3,735,179 3,679,067 3,158,755 2,958,282 2,872,000 2,561,196 7.68%
  YoY % 6.93% 1.53% 16.47% 6.78% 3.00% 12.14% -
  Horiz. % 155.94% 145.84% 143.65% 123.33% 115.50% 112.14% 100.00%
NOSH 415,182 416,872 418,075 422,858 426,265 431,231 433,366 -0.71%
  YoY % -0.41% -0.29% -1.13% -0.80% -1.15% -0.49% -
  Horiz. % 95.80% 96.19% 96.47% 97.58% 98.36% 99.51% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.05 % 240.63 % 322.96 % 259.16 % 191.90 % 138.97 % 241.16 % -40.15%
  YoY % -95.41% -25.49% 24.62% 35.05% 38.09% -42.37% -
  Horiz. % 4.58% 99.78% 133.92% 107.46% 79.57% 57.63% 100.00%
ROE 3.14 % 5.52 % 6.41 % 4.69 % 3.59 % 4.52 % 5.09 % -7.73%
  YoY % -43.12% -13.88% 36.67% 30.64% -20.58% -11.20% -
  Horiz. % 61.69% 108.45% 125.93% 92.14% 70.53% 88.80% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 602.81 20.80 17.76 13.54 13.12 22.17 12.60 90.42%
  YoY % 2,798.12% 17.12% 31.17% 3.20% -40.82% 75.95% -
  Horiz. % 4,784.21% 165.08% 140.95% 107.46% 104.13% 175.95% 100.00%
EPS 30.20 49.50 56.44 35.05 24.93 30.13 30.09 0.06%
  YoY % -38.99% -12.30% 61.03% 40.59% -17.26% 0.13% -
  Horiz. % 100.37% 164.51% 187.57% 116.48% 82.85% 100.13% 100.00%
DPS 40.00 50.00 80.00 50.00 30.00 49.00 40.00 -
  YoY % -20.00% -37.50% 60.00% 66.67% -38.78% 22.50% -
  Horiz. % 100.00% 125.00% 200.00% 125.00% 75.00% 122.50% 100.00%
NAPS 9.6200 8.9600 8.8000 7.4700 6.9400 6.6600 5.9100 8.45%
  YoY % 7.37% 1.82% 17.80% 7.64% 4.20% 12.69% -
  Horiz. % 162.77% 151.61% 148.90% 126.40% 117.43% 112.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 564.11 19.54 16.74 12.91 12.60 21.55 12.31 89.06%
  YoY % 2,786.95% 16.73% 29.67% 2.46% -41.53% 75.06% -
  Horiz. % 4,582.53% 158.73% 135.99% 104.87% 102.36% 175.06% 100.00%
EPS 28.26 46.51 53.18 33.41 23.95 29.29 29.39 -0.65%
  YoY % -39.24% -12.54% 59.17% 39.50% -18.23% -0.34% -
  Horiz. % 96.16% 158.25% 180.95% 113.68% 81.49% 99.66% 100.00%
DPS 37.43 46.98 75.39 47.66 28.82 47.63 39.07 -0.71%
  YoY % -20.33% -37.68% 58.18% 65.37% -39.49% 21.91% -
  Horiz. % 95.80% 120.25% 192.96% 121.99% 73.77% 121.91% 100.00%
NAPS 9.0024 8.4189 8.2924 7.1197 6.6678 6.4733 5.7728 7.68%
  YoY % 6.93% 1.53% 16.47% 6.78% 3.00% 12.13% -
  Horiz. % 155.95% 145.84% 143.65% 123.33% 115.50% 112.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 18.5000 18.0000 14.9600 12.2800 9.2600 7.5000 8.7000 -
P/RPS 3.07 86.54 84.23 90.68 70.58 33.83 69.06 -40.45%
  YoY % -96.45% 2.74% -7.11% 28.48% 108.63% -51.01% -
  Horiz. % 4.45% 125.31% 121.97% 131.31% 102.20% 48.99% 100.00%
P/EPS 61.26 36.36 26.51 35.04 37.14 24.89 28.91 13.32%
  YoY % 68.48% 37.16% -24.34% -5.65% 49.22% -13.91% -
  Horiz. % 211.90% 125.77% 91.70% 121.20% 128.47% 86.09% 100.00%
EY 1.63 2.75 3.77 2.85 2.69 4.02 3.46 -11.78%
  YoY % -40.73% -27.06% 32.28% 5.95% -33.08% 16.18% -
  Horiz. % 47.11% 79.48% 108.96% 82.37% 77.75% 116.18% 100.00%
DY 2.16 2.78 5.35 4.07 3.24 6.53 4.60 -11.83%
  YoY % -22.30% -48.04% 31.45% 25.62% -50.38% 41.96% -
  Horiz. % 46.96% 60.43% 116.30% 88.48% 70.43% 141.96% 100.00%
P/NAPS 1.92 2.01 1.70 1.64 1.33 1.13 1.47 4.55%
  YoY % -4.48% 18.24% 3.66% 23.31% 17.70% -23.13% -
  Horiz. % 130.61% 136.73% 115.65% 111.56% 90.48% 76.87% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 -
Price 20.0000 17.7400 16.2000 15.6000 10.1200 7.0000 10.0000 -
P/RPS 3.32 85.29 91.21 115.20 77.14 31.57 79.37 -41.05%
  YoY % -96.11% -6.49% -20.82% 49.34% 144.35% -60.22% -
  Horiz. % 4.18% 107.46% 114.92% 145.14% 97.19% 39.78% 100.00%
P/EPS 66.23 35.84 28.70 44.51 40.59 23.23 33.23 12.17%
  YoY % 84.79% 24.88% -35.52% 9.66% 74.73% -30.09% -
  Horiz. % 199.31% 107.85% 86.37% 133.95% 122.15% 69.91% 100.00%
EY 1.51 2.79 3.48 2.25 2.46 4.30 3.01 -10.85%
  YoY % -45.88% -19.83% 54.67% -8.54% -42.79% 42.86% -
  Horiz. % 50.17% 92.69% 115.61% 74.75% 81.73% 142.86% 100.00%
DY 2.00 2.82 4.94 3.21 2.96 7.00 4.00 -10.90%
  YoY % -29.08% -42.91% 53.89% 8.45% -57.71% 75.00% -
  Horiz. % 50.00% 70.50% 123.50% 80.25% 74.00% 175.00% 100.00%
P/NAPS 2.08 1.98 1.84 2.09 1.46 1.05 1.69 3.52%
  YoY % 5.05% 7.61% -11.96% 43.15% 39.05% -37.87% -
  Horiz. % 123.08% 117.16% 108.88% 123.67% 86.39% 62.13% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS