Highlights

[BKAWAN] YoY Quarter Result on 2012-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     73.27%    YoY -     -12.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,042,003 2,870,040 2,502,760 86,707 74,253 57,263 55,922 104.03%
  YoY % 40.83% 14.67% 2,786.46% 16.77% 29.67% 2.40% -
  Horiz. % 7,227.93% 5,132.22% 4,475.45% 155.05% 132.78% 102.40% 100.00%
PBT 267,504 257,130 358,945 211,804 229,039 147,549 110,289 15.91%
  YoY % 4.03% -28.37% 69.47% -7.52% 55.23% 33.78% -
  Horiz. % 242.55% 233.14% 325.46% 192.04% 207.67% 133.78% 100.00%
Tax -63,375 -68,157 -82,310 -3,164 10,765 854 -2,975 66.46%
  YoY % 7.02% 17.19% -2,501.45% -129.39% 1,160.54% 128.71% -
  Horiz. % 2,130.25% 2,290.99% 2,766.72% 106.35% -361.85% -28.71% 100.00%
NP 204,129 188,973 276,635 208,640 239,804 148,403 107,314 11.31%
  YoY % 8.02% -31.69% 32.59% -13.00% 61.59% 38.29% -
  Horiz. % 190.22% 176.09% 257.78% 194.42% 223.46% 138.29% 100.00%
NP to SH 115,332 90,829 125,385 206,352 235,962 148,212 106,268 1.37%
  YoY % 26.98% -27.56% -39.24% -12.55% 59.21% 39.47% -
  Horiz. % 108.53% 85.47% 117.99% 194.18% 222.04% 139.47% 100.00%
Tax Rate 23.69 % 26.51 % 22.93 % 1.49 % -4.70 % -0.58 % 2.70 % 43.59%
  YoY % -10.64% 15.61% 1,438.93% 131.70% -710.34% -121.48% -
  Horiz. % 877.41% 981.85% 849.26% 55.19% -174.07% -21.48% 100.00%
Total Cost 3,837,874 2,681,067 2,226,125 -121,933 -165,551 -91,140 -51,392 -
  YoY % 43.15% 20.44% 1,925.70% 26.35% -81.64% -77.34% -
  Horiz. % -7,467.84% -5,216.90% -4,331.66% 237.26% 322.13% 177.34% 100.00%
Net Worth 5,623,963 4,658,635 3,994,051 3,735,179 3,679,067 3,158,755 2,958,282 11.30%
  YoY % 20.72% 16.64% 6.93% 1.53% 16.47% 6.78% -
  Horiz. % 190.11% 157.48% 135.01% 126.26% 124.36% 106.78% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 142,636 185,029 166,072 208,436 334,460 211,429 127,879 1.84%
  YoY % -22.91% 11.41% -20.32% -37.68% 58.19% 65.33% -
  Horiz. % 111.54% 144.69% 129.87% 162.99% 261.54% 165.33% 100.00%
Div Payout % 123.67 % 203.71 % 132.45 % 101.01 % 141.74 % 142.65 % 120.34 % 0.46%
  YoY % -39.29% 53.80% 31.13% -28.74% -0.64% 18.54% -
  Horiz. % 102.77% 169.28% 110.06% 83.94% 117.78% 118.54% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 5,623,963 4,658,635 3,994,051 3,735,179 3,679,067 3,158,755 2,958,282 11.30%
  YoY % 20.72% 16.64% 6.93% 1.53% 16.47% 6.78% -
  Horiz. % 190.11% 157.48% 135.01% 126.26% 124.36% 106.78% 100.00%
NOSH 407,533 411,177 415,182 416,872 418,075 422,858 426,265 -0.75%
  YoY % -0.89% -0.96% -0.41% -0.29% -1.13% -0.80% -
  Horiz. % 95.61% 96.46% 97.40% 97.80% 98.08% 99.20% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.05 % 6.58 % 11.05 % 240.63 % 322.96 % 259.16 % 191.90 % -45.45%
  YoY % -23.25% -40.45% -95.41% -25.49% 24.62% 35.05% -
  Horiz. % 2.63% 3.43% 5.76% 125.39% 168.30% 135.05% 100.00%
ROE 2.05 % 1.95 % 3.14 % 5.52 % 6.41 % 4.69 % 3.59 % -8.91%
  YoY % 5.13% -37.90% -43.12% -13.88% 36.67% 30.64% -
  Horiz. % 57.10% 54.32% 87.47% 153.76% 178.55% 130.64% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 991.82 698.01 602.81 20.80 17.76 13.54 13.12 105.56%
  YoY % 42.09% 15.79% 2,798.12% 17.12% 31.17% 3.20% -
  Horiz. % 7,559.60% 5,320.20% 4,594.59% 158.54% 135.37% 103.20% 100.00%
EPS 28.30 22.09 30.20 49.50 56.44 35.05 24.93 2.13%
  YoY % 28.11% -26.85% -38.99% -12.30% 61.03% 40.59% -
  Horiz. % 113.52% 88.61% 121.14% 198.56% 226.39% 140.59% 100.00%
DPS 35.00 45.00 40.00 50.00 80.00 50.00 30.00 2.60%
  YoY % -22.22% 12.50% -20.00% -37.50% 60.00% 66.67% -
  Horiz. % 116.67% 150.00% 133.33% 166.67% 266.67% 166.67% 100.00%
NAPS 13.8000 11.3300 9.6200 8.9600 8.8000 7.4700 6.9400 12.13%
  YoY % 21.80% 17.78% 7.37% 1.82% 17.80% 7.64% -
  Horiz. % 198.85% 163.26% 138.62% 129.11% 126.80% 107.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 927.17 658.34 574.09 19.89 17.03 13.14 12.83 104.02%
  YoY % 40.83% 14.68% 2,786.32% 16.79% 29.60% 2.42% -
  Horiz. % 7,226.58% 5,131.25% 4,474.59% 155.03% 132.74% 102.42% 100.00%
EPS 26.46 20.83 28.76 47.33 54.13 34.00 24.38 1.37%
  YoY % 27.03% -27.57% -39.24% -12.56% 59.21% 39.46% -
  Horiz. % 108.53% 85.44% 117.97% 194.13% 222.03% 139.46% 100.00%
DPS 32.72 42.44 38.09 47.81 76.72 48.50 29.33 1.84%
  YoY % -22.90% 11.42% -20.33% -37.68% 58.19% 65.36% -
  Horiz. % 111.56% 144.70% 129.87% 163.01% 261.58% 165.36% 100.00%
NAPS 12.9004 10.6861 9.1617 8.5679 8.4392 7.2457 6.7858 11.30%
  YoY % 20.72% 16.64% 6.93% 1.53% 16.47% 6.78% -
  Horiz. % 190.11% 157.48% 135.01% 126.26% 124.37% 106.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 16.7800 19.1000 18.5000 18.0000 14.9600 12.2800 9.2600 -
P/RPS 1.69 2.74 3.07 86.54 84.23 90.68 70.58 -46.30%
  YoY % -38.32% -10.75% -96.45% 2.74% -7.11% 28.48% -
  Horiz. % 2.39% 3.88% 4.35% 122.61% 119.34% 128.48% 100.00%
P/EPS 59.29 86.46 61.26 36.36 26.51 35.04 37.14 8.10%
  YoY % -31.42% 41.14% 68.48% 37.16% -24.34% -5.65% -
  Horiz. % 159.64% 232.79% 164.94% 97.90% 71.38% 94.35% 100.00%
EY 1.69 1.16 1.63 2.75 3.77 2.85 2.69 -7.45%
  YoY % 45.69% -28.83% -40.73% -27.06% 32.28% 5.95% -
  Horiz. % 62.83% 43.12% 60.59% 102.23% 140.15% 105.95% 100.00%
DY 2.09 2.36 2.16 2.78 5.35 4.07 3.24 -7.04%
  YoY % -11.44% 9.26% -22.30% -48.04% 31.45% 25.62% -
  Horiz. % 64.51% 72.84% 66.67% 85.80% 165.12% 125.62% 100.00%
P/NAPS 1.22 1.69 1.92 2.01 1.70 1.64 1.33 -1.43%
  YoY % -27.81% -11.98% -4.48% 18.24% 3.66% 23.31% -
  Horiz. % 91.73% 127.07% 144.36% 151.13% 127.82% 123.31% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 -
Price 17.5600 18.4800 20.0000 17.7400 16.2000 15.6000 10.1200 -
P/RPS 1.77 2.65 3.32 85.29 91.21 115.20 77.14 -46.68%
  YoY % -33.21% -20.18% -96.11% -6.49% -20.82% 49.34% -
  Horiz. % 2.29% 3.44% 4.30% 110.57% 118.24% 149.34% 100.00%
P/EPS 62.05 83.66 66.23 35.84 28.70 44.51 40.59 7.33%
  YoY % -25.83% 26.32% 84.79% 24.88% -35.52% 9.66% -
  Horiz. % 152.87% 206.11% 163.17% 88.30% 70.71% 109.66% 100.00%
EY 1.61 1.20 1.51 2.79 3.48 2.25 2.46 -6.82%
  YoY % 34.17% -20.53% -45.88% -19.83% 54.67% -8.54% -
  Horiz. % 65.45% 48.78% 61.38% 113.41% 141.46% 91.46% 100.00%
DY 1.99 2.44 2.00 2.82 4.94 3.21 2.96 -6.40%
  YoY % -18.44% 22.00% -29.08% -42.91% 53.89% 8.45% -
  Horiz. % 67.23% 82.43% 67.57% 95.27% 166.89% 108.45% 100.00%
P/NAPS 1.27 1.63 2.08 1.98 1.84 2.09 1.46 -2.30%
  YoY % -22.09% -21.63% 5.05% 7.61% -11.96% 43.15% -
  Horiz. % 86.99% 111.64% 142.47% 135.62% 126.03% 143.15% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers