Highlights

[BKAWAN] YoY Quarter Result on 2010-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     0.06%    YoY -     28.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,586,837 2,399,654 84,281 66,170 56,369 69,858 55,071 89.84%
  YoY % 7.80% 2,747.21% 27.37% 17.39% -19.31% 26.85% -
  Horiz. % 4,697.28% 4,357.38% 153.04% 120.15% 102.36% 126.85% 100.00%
PBT 409,828 377,603 172,959 150,919 117,182 51,837 144,922 18.90%
  YoY % 8.53% 118.32% 14.60% 28.79% 126.06% -64.23% -
  Horiz. % 282.79% 260.56% 119.35% 104.14% 80.86% 35.77% 100.00%
Tax -83,292 -85,807 -3,540 -2,379 -917 -4,880 -2,657 77.48%
  YoY % 2.93% -2,323.93% -48.80% -159.43% 81.21% -83.67% -
  Horiz. % 3,134.81% 3,229.47% 133.23% 89.54% 34.51% 183.67% 100.00%
NP 326,536 291,796 169,419 148,540 116,265 46,957 142,265 14.84%
  YoY % 11.91% 72.23% 14.06% 27.76% 147.60% -66.99% -
  Horiz. % 229.53% 205.11% 119.09% 104.41% 81.72% 33.01% 100.00%
NP to SH 156,972 138,893 168,185 148,304 115,864 43,896 140,583 1.85%
  YoY % 13.02% -17.42% 13.41% 28.00% 163.95% -68.78% -
  Horiz. % 111.66% 98.80% 119.63% 105.49% 82.42% 31.22% 100.00%
Tax Rate 20.32 % 22.72 % 2.05 % 1.58 % 0.78 % 9.41 % 1.83 % 49.31%
  YoY % -10.56% 1,008.29% 29.75% 102.56% -91.71% 414.21% -
  Horiz. % 1,110.38% 1,241.53% 112.02% 86.34% 42.62% 514.21% 100.00%
Total Cost 2,260,301 2,107,858 -85,138 -82,370 -59,896 22,901 -87,194 -
  YoY % 7.23% 2,575.81% -3.36% -37.52% -361.54% 126.26% -
  Horiz. % -2,592.27% -2,417.43% 97.64% 94.47% 68.69% -26.26% 100.00%
Net Worth 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 10.01%
  YoY % 20.98% 2.51% 13.77% 8.75% 8.99% 6.06% -
  Horiz. % 177.36% 146.60% 143.02% 125.71% 115.60% 106.06% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 10.01%
  YoY % 20.98% 2.51% 13.77% 8.75% 8.99% 6.06% -
  Horiz. % 177.36% 146.60% 143.02% 125.71% 115.60% 106.06% 100.00%
NOSH 413,628 415,971 416,918 418,819 425,657 426,588 432,297 -0.73%
  YoY % -0.56% -0.23% -0.45% -1.61% -0.22% -1.32% -
  Horiz. % 95.68% 96.22% 96.44% 96.88% 98.46% 98.68% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.62 % 12.16 % 201.02 % 224.48 % 206.26 % 67.22 % 258.33 % -39.51%
  YoY % 3.78% -93.95% -10.45% 8.83% 206.84% -73.98% -
  Horiz. % 4.89% 4.71% 77.82% 86.90% 79.84% 26.02% 100.00%
ROE 3.33 % 3.56 % 4.42 % 4.44 % 3.77 % 1.56 % 5.29 % -7.42%
  YoY % -6.46% -19.46% -0.45% 17.77% 141.67% -70.51% -
  Horiz. % 62.95% 67.30% 83.55% 83.93% 71.27% 29.49% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 625.40 576.88 20.22 15.80 13.24 16.38 12.74 91.24%
  YoY % 8.41% 2,753.02% 27.97% 19.34% -19.17% 28.57% -
  Horiz. % 4,908.95% 4,528.10% 158.71% 124.02% 103.92% 128.57% 100.00%
EPS 37.95 33.39 40.34 35.41 27.22 10.29 32.52 2.60%
  YoY % 13.66% -17.23% 13.92% 30.09% 164.53% -68.36% -
  Horiz. % 116.70% 102.68% 124.05% 108.89% 83.70% 31.64% 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 11.4000 9.3700 9.1200 7.9800 7.2200 6.6100 6.1500 10.82%
  YoY % 21.66% 2.74% 14.29% 10.53% 9.23% 7.48% -
  Horiz. % 185.37% 152.36% 148.29% 129.76% 117.40% 107.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 593.38 550.44 19.33 15.18 12.93 16.02 12.63 89.85%
  YoY % 7.80% 2,747.59% 27.34% 17.40% -19.29% 26.84% -
  Horiz. % 4,698.18% 4,358.19% 153.05% 120.19% 102.38% 126.84% 100.00%
EPS 36.01 31.86 38.58 34.02 26.58 10.07 32.25 1.85%
  YoY % 13.03% -17.42% 13.40% 27.99% 163.95% -68.78% -
  Horiz. % 111.66% 98.79% 119.63% 105.49% 82.42% 31.22% 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 10.8163 8.9406 8.7218 7.6664 7.0495 6.4680 6.0985 10.01%
  YoY % 20.98% 2.51% 13.77% 8.75% 8.99% 6.06% -
  Horiz. % 177.36% 146.60% 143.02% 125.71% 115.59% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 19.6000 19.0000 17.4600 16.9000 10.2800 7.9000 11.4000 -
P/RPS 3.13 3.29 86.37 106.97 77.63 48.24 89.49 -42.78%
  YoY % -4.86% -96.19% -19.26% 37.79% 60.92% -46.09% -
  Horiz. % 3.50% 3.68% 96.51% 119.53% 86.75% 53.91% 100.00%
P/EPS 51.65 56.90 43.28 47.73 37.77 76.77 35.06 6.66%
  YoY % -9.23% 31.47% -9.32% 26.37% -50.80% 118.97% -
  Horiz. % 147.32% 162.29% 123.45% 136.14% 107.73% 218.97% 100.00%
EY 1.94 1.76 2.31 2.10 2.65 1.30 2.85 -6.20%
  YoY % 10.23% -23.81% 10.00% -20.75% 103.85% -54.39% -
  Horiz. % 68.07% 61.75% 81.05% 73.68% 92.98% 45.61% 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 1.72 2.03 1.91 2.12 1.42 1.20 1.85 -1.21%
  YoY % -15.27% 6.28% -9.91% 49.30% 18.33% -35.14% -
  Horiz. % 92.97% 109.73% 103.24% 114.59% 76.76% 64.86% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 -
Price 20.0000 18.5800 18.8000 15.9800 10.0800 8.4000 11.4000 -
P/RPS 3.20 3.22 93.00 101.14 76.12 51.29 89.49 -42.57%
  YoY % -0.62% -96.54% -8.05% 32.87% 48.41% -42.69% -
  Horiz. % 3.58% 3.60% 103.92% 113.02% 85.06% 57.31% 100.00%
P/EPS 52.70 55.65 46.60 45.13 37.03 81.63 35.06 7.02%
  YoY % -5.30% 19.42% 3.26% 21.87% -54.64% 132.83% -
  Horiz. % 150.31% 158.73% 132.91% 128.72% 105.62% 232.83% 100.00%
EY 1.90 1.80 2.15 2.22 2.70 1.23 2.85 -6.53%
  YoY % 5.56% -16.28% -3.15% -17.78% 119.51% -56.84% -
  Horiz. % 66.67% 63.16% 75.44% 77.89% 94.74% 43.16% 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 1.75 1.98 2.06 2.00 1.40 1.27 1.85 -0.92%
  YoY % -11.62% -3.88% 3.00% 42.86% 10.24% -31.35% -
  Horiz. % 94.59% 107.03% 111.35% 108.11% 75.68% 68.65% 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.
 


 

281  255  576  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12-0.005 
 EFORCE 0.735+0.08 
 KNM 0.37+0.005 
 GPACKET 0.525+0.02 
 HSI-C5P 0.28+0.005 
 MYEG 1.69+0.08 
 VSOLAR 0.215-0.015 
 NETX 0.0150.00 
 ISTONE 0.20-0.005 
 HSI-C5J 0.105+0.01 
Partners & Brokers