Highlights

[BKAWAN] YoY Quarter Result on 2011-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     12.08%    YoY -     59.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,870,040 2,502,760 86,707 74,253 57,263 55,922 95,609 76.25%
  YoY % 14.67% 2,786.46% 16.77% 29.67% 2.40% -41.51% -
  Horiz. % 3,001.85% 2,617.70% 90.69% 77.66% 59.89% 58.49% 100.00%
PBT 257,130 358,945 211,804 229,039 147,549 110,289 135,806 11.22%
  YoY % -28.37% 69.47% -7.52% 55.23% 33.78% -18.79% -
  Horiz. % 189.34% 264.31% 155.96% 168.65% 108.65% 81.21% 100.00%
Tax -68,157 -82,310 -3,164 10,765 854 -2,975 -2,935 68.87%
  YoY % 17.19% -2,501.45% -129.39% 1,160.54% 128.71% -1.36% -
  Horiz. % 2,322.21% 2,804.43% 107.80% -366.78% -29.10% 101.36% 100.00%
NP 188,973 276,635 208,640 239,804 148,403 107,314 132,871 6.04%
  YoY % -31.69% 32.59% -13.00% 61.59% 38.29% -19.23% -
  Horiz. % 142.22% 208.20% 157.02% 180.48% 111.69% 80.77% 100.00%
NP to SH 90,829 125,385 206,352 235,962 148,212 106,268 129,930 -5.79%
  YoY % -27.56% -39.24% -12.55% 59.21% 39.47% -18.21% -
  Horiz. % 69.91% 96.50% 158.82% 181.61% 114.07% 81.79% 100.00%
Tax Rate 26.51 % 22.93 % 1.49 % -4.70 % -0.58 % 2.70 % 2.16 % 51.85%
  YoY % 15.61% 1,438.93% 131.70% -710.34% -121.48% 25.00% -
  Horiz. % 1,227.31% 1,061.57% 68.98% -217.59% -26.85% 125.00% 100.00%
Total Cost 2,681,067 2,226,125 -121,933 -165,551 -91,140 -51,392 -37,262 -
  YoY % 20.44% 1,925.70% 26.35% -81.64% -77.34% -37.92% -
  Horiz. % -7,195.18% -5,974.25% 327.23% 444.29% 244.59% 137.92% 100.00%
Net Worth 4,658,635 3,994,051 3,735,179 3,679,067 3,158,755 2,958,282 2,872,000 8.39%
  YoY % 16.64% 6.93% 1.53% 16.47% 6.78% 3.00% -
  Horiz. % 162.21% 139.07% 130.05% 128.10% 109.98% 103.00% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 185,029 166,072 208,436 334,460 211,429 127,879 211,303 -2.19%
  YoY % 11.41% -20.32% -37.68% 58.19% 65.33% -39.48% -
  Horiz. % 87.57% 78.59% 98.64% 158.28% 100.06% 60.52% 100.00%
Div Payout % 203.71 % 132.45 % 101.01 % 141.74 % 142.65 % 120.34 % 162.63 % 3.82%
  YoY % 53.80% 31.13% -28.74% -0.64% 18.54% -26.00% -
  Horiz. % 125.26% 81.44% 62.11% 87.15% 87.71% 74.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 4,658,635 3,994,051 3,735,179 3,679,067 3,158,755 2,958,282 2,872,000 8.39%
  YoY % 16.64% 6.93% 1.53% 16.47% 6.78% 3.00% -
  Horiz. % 162.21% 139.07% 130.05% 128.10% 109.98% 103.00% 100.00%
NOSH 411,177 415,182 416,872 418,075 422,858 426,265 431,231 -0.79%
  YoY % -0.96% -0.41% -0.29% -1.13% -0.80% -1.15% -
  Horiz. % 95.35% 96.28% 96.67% 96.95% 98.06% 98.85% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.58 % 11.05 % 240.63 % 322.96 % 259.16 % 191.90 % 138.97 % -39.84%
  YoY % -40.45% -95.41% -25.49% 24.62% 35.05% 38.09% -
  Horiz. % 4.73% 7.95% 173.15% 232.40% 186.49% 138.09% 100.00%
ROE 1.95 % 3.14 % 5.52 % 6.41 % 4.69 % 3.59 % 4.52 % -13.07%
  YoY % -37.90% -43.12% -13.88% 36.67% 30.64% -20.58% -
  Horiz. % 43.14% 69.47% 122.12% 141.81% 103.76% 79.42% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 698.01 602.81 20.80 17.76 13.54 13.12 22.17 77.65%
  YoY % 15.79% 2,798.12% 17.12% 31.17% 3.20% -40.82% -
  Horiz. % 3,148.44% 2,719.03% 93.82% 80.11% 61.07% 59.18% 100.00%
EPS 22.09 30.20 49.50 56.44 35.05 24.93 30.13 -5.04%
  YoY % -26.85% -38.99% -12.30% 61.03% 40.59% -17.26% -
  Horiz. % 73.32% 100.23% 164.29% 187.32% 116.33% 82.74% 100.00%
DPS 45.00 40.00 50.00 80.00 50.00 30.00 49.00 -1.41%
  YoY % 12.50% -20.00% -37.50% 60.00% 66.67% -38.78% -
  Horiz. % 91.84% 81.63% 102.04% 163.27% 102.04% 61.22% 100.00%
NAPS 11.3300 9.6200 8.9600 8.8000 7.4700 6.9400 6.6600 9.26%
  YoY % 17.78% 7.37% 1.82% 17.80% 7.64% 4.20% -
  Horiz. % 170.12% 144.44% 134.53% 132.13% 112.16% 104.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 658.34 574.09 19.89 17.03 13.14 12.83 21.93 76.25%
  YoY % 14.68% 2,786.32% 16.79% 29.60% 2.42% -41.50% -
  Horiz. % 3,002.01% 2,617.83% 90.70% 77.66% 59.92% 58.50% 100.00%
EPS 20.83 28.76 47.33 54.13 34.00 24.38 29.80 -5.79%
  YoY % -27.57% -39.24% -12.56% 59.21% 39.46% -18.19% -
  Horiz. % 69.90% 96.51% 158.83% 181.64% 114.09% 81.81% 100.00%
DPS 42.44 38.09 47.81 76.72 48.50 29.33 48.47 -2.19%
  YoY % 11.42% -20.33% -37.68% 58.19% 65.36% -39.49% -
  Horiz. % 87.56% 78.58% 98.64% 158.28% 100.06% 60.51% 100.00%
NAPS 10.6861 9.1617 8.5679 8.4392 7.2457 6.7858 6.5879 8.39%
  YoY % 16.64% 6.93% 1.53% 16.47% 6.78% 3.00% -
  Horiz. % 162.21% 139.07% 130.06% 128.10% 109.98% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 19.1000 18.5000 18.0000 14.9600 12.2800 9.2600 7.5000 -
P/RPS 2.74 3.07 86.54 84.23 90.68 70.58 33.83 -34.21%
  YoY % -10.75% -96.45% 2.74% -7.11% 28.48% 108.63% -
  Horiz. % 8.10% 9.07% 255.81% 248.98% 268.05% 208.63% 100.00%
P/EPS 86.46 61.26 36.36 26.51 35.04 37.14 24.89 23.05%
  YoY % 41.14% 68.48% 37.16% -24.34% -5.65% 49.22% -
  Horiz. % 347.37% 246.12% 146.08% 106.51% 140.78% 149.22% 100.00%
EY 1.16 1.63 2.75 3.77 2.85 2.69 4.02 -18.70%
  YoY % -28.83% -40.73% -27.06% 32.28% 5.95% -33.08% -
  Horiz. % 28.86% 40.55% 68.41% 93.78% 70.90% 66.92% 100.00%
DY 2.36 2.16 2.78 5.35 4.07 3.24 6.53 -15.60%
  YoY % 9.26% -22.30% -48.04% 31.45% 25.62% -50.38% -
  Horiz. % 36.14% 33.08% 42.57% 81.93% 62.33% 49.62% 100.00%
P/NAPS 1.69 1.92 2.01 1.70 1.64 1.33 1.13 6.94%
  YoY % -11.98% -4.48% 18.24% 3.66% 23.31% 17.70% -
  Horiz. % 149.56% 169.91% 177.88% 150.44% 145.13% 117.70% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 -
Price 18.4800 20.0000 17.7400 16.2000 15.6000 10.1200 7.0000 -
P/RPS 2.65 3.32 85.29 91.21 115.20 77.14 31.57 -33.82%
  YoY % -20.18% -96.11% -6.49% -20.82% 49.34% 144.35% -
  Horiz. % 8.39% 10.52% 270.16% 288.91% 364.90% 244.35% 100.00%
P/EPS 83.66 66.23 35.84 28.70 44.51 40.59 23.23 23.79%
  YoY % 26.32% 84.79% 24.88% -35.52% 9.66% 74.73% -
  Horiz. % 360.14% 285.11% 154.28% 123.55% 191.61% 174.73% 100.00%
EY 1.20 1.51 2.79 3.48 2.25 2.46 4.30 -19.15%
  YoY % -20.53% -45.88% -19.83% 54.67% -8.54% -42.79% -
  Horiz. % 27.91% 35.12% 64.88% 80.93% 52.33% 57.21% 100.00%
DY 2.44 2.00 2.82 4.94 3.21 2.96 7.00 -16.10%
  YoY % 22.00% -29.08% -42.91% 53.89% 8.45% -57.71% -
  Horiz. % 34.86% 28.57% 40.29% 70.57% 45.86% 42.29% 100.00%
P/NAPS 1.63 2.08 1.98 1.84 2.09 1.46 1.05 7.60%
  YoY % -21.63% 5.05% 7.61% -11.96% 43.15% 39.05% -
  Horiz. % 155.24% 198.10% 188.57% 175.24% 199.05% 139.05% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers