Highlights

[BKAWAN] YoY Quarter Result on 2010-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -11.74%    YoY -     19.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,307,697 83,053 69,776 55,470 50,617 60,989 53,598 87.11%
  YoY % 2,678.58% 19.03% 25.79% 9.59% -17.01% 13.79% -
  Horiz. % 4,305.57% 154.96% 130.18% 103.49% 94.44% 113.79% 100.00%
PBT 301,343 117,952 190,574 104,550 88,913 117,275 65,878 28.81%
  YoY % 155.48% -38.11% 82.28% 17.59% -24.18% 78.02% -
  Horiz. % 457.43% 179.05% 289.28% 158.70% 134.97% 178.02% 100.00%
Tax -62,716 -4,357 -3,857 -1,814 -2,252 -1,533 -682 112.31%
  YoY % -1,339.43% -12.96% -112.62% 19.45% -46.90% -124.78% -
  Horiz. % 9,195.89% 638.86% 565.54% 265.98% 330.21% 224.78% 100.00%
NP 238,627 113,595 186,717 102,736 86,661 115,742 65,196 24.12%
  YoY % 110.07% -39.16% 81.74% 18.55% -25.13% 77.53% -
  Horiz. % 366.01% 174.24% 286.39% 157.58% 132.92% 177.53% 100.00%
NP to SH 108,918 112,060 184,665 102,260 85,355 114,073 63,576 9.38%
  YoY % -2.80% -39.32% 80.58% 19.81% -25.18% 79.43% -
  Horiz. % 171.32% 176.26% 290.46% 160.85% 134.26% 179.43% 100.00%
Tax Rate 20.81 % 3.69 % 2.02 % 1.74 % 2.53 % 1.31 % 1.04 % 64.69%
  YoY % 463.96% 82.67% 16.09% -31.23% 93.13% 25.96% -
  Horiz. % 2,000.96% 354.81% 194.23% 167.31% 243.27% 125.96% 100.00%
Total Cost 2,069,070 -30,542 -116,941 -47,266 -36,044 -54,753 -11,598 -
  YoY % 6,874.51% 73.88% -147.41% -31.13% 34.17% -372.09% -
  Horiz. % -17,839.89% 263.34% 1,008.29% 407.54% 310.78% 472.09% 100.00%
Net Worth 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 8.11%
  YoY % 3.87% 10.81% 10.09% 11.03% 2.47% 10.83% -
  Horiz. % 159.76% 153.81% 138.80% 126.09% 113.56% 110.83% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 62,333 62,533 62,782 63,806 42,656 64,789 43,366 6.23%
  YoY % -0.32% -0.40% -1.60% 49.58% -34.16% 49.40% -
  Horiz. % 143.74% 144.20% 144.77% 147.13% 98.36% 149.40% 100.00%
Div Payout % 57.23 % 55.80 % 34.00 % 62.40 % 49.98 % 56.80 % 68.21 % -2.88%
  YoY % 2.56% 64.12% -45.51% 24.85% -12.01% -16.73% -
  Horiz. % 83.90% 81.81% 49.85% 91.48% 73.27% 83.27% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 8.11%
  YoY % 3.87% 10.81% 10.09% 11.03% 2.47% 10.83% -
  Horiz. % 159.76% 153.81% 138.80% 126.09% 113.56% 110.83% 100.00%
NOSH 415,558 416,889 418,551 425,374 426,561 431,931 433,669 -0.71%
  YoY % -0.32% -0.40% -1.60% -0.28% -1.24% -0.40% -
  Horiz. % 95.82% 96.13% 96.51% 98.09% 98.36% 99.60% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.34 % 136.77 % 267.59 % 185.21 % 171.21 % 189.78 % 121.64 % -33.67%
  YoY % -92.44% -48.89% 44.48% 8.18% -9.79% 56.02% -
  Horiz. % 8.50% 112.44% 219.99% 152.26% 140.75% 156.02% 100.00%
ROE 2.86 % 3.05 % 5.58 % 3.40 % 3.15 % 4.32 % 2.67 % 1.15%
  YoY % -6.23% -45.34% 64.12% 7.94% -27.08% 61.80% -
  Horiz. % 107.12% 114.23% 208.99% 127.34% 117.98% 161.80% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 555.32 19.92 16.67 13.04 11.87 14.12 12.36 88.44%
  YoY % 2,687.75% 19.50% 27.84% 9.86% -15.93% 14.24% -
  Horiz. % 4,492.88% 161.17% 134.87% 105.50% 96.04% 114.24% 100.00%
EPS 26.21 26.88 44.12 24.04 20.01 26.41 14.66 10.16%
  YoY % -2.49% -39.08% 83.53% 20.14% -24.23% 80.15% -
  Horiz. % 178.79% 183.36% 300.95% 163.98% 136.49% 180.15% 100.00%
DPS 15.00 15.00 15.00 15.00 10.00 15.00 10.00 6.98%
  YoY % 0.00% 0.00% 0.00% 50.00% -33.33% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% 150.00% 100.00%
NAPS 9.1700 8.8000 7.9100 7.0700 6.3500 6.1200 5.5000 8.88%
  YoY % 4.20% 11.25% 11.88% 11.34% 3.76% 11.27% -
  Horiz. % 166.73% 160.00% 143.82% 128.55% 115.45% 111.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 529.35 19.05 16.01 12.72 11.61 13.99 12.29 87.12%
  YoY % 2,678.74% 18.99% 25.86% 9.56% -17.01% 13.83% -
  Horiz. % 4,307.16% 155.00% 130.27% 103.50% 94.47% 113.83% 100.00%
EPS 24.98 25.70 42.36 23.46 19.58 26.17 14.58 9.38%
  YoY % -2.80% -39.33% 80.56% 19.82% -25.18% 79.49% -
  Horiz. % 171.33% 176.27% 290.54% 160.91% 134.29% 179.49% 100.00%
DPS 14.30 14.34 14.40 14.64 9.78 14.86 9.95 6.23%
  YoY % -0.28% -0.42% -1.64% 49.69% -34.19% 49.35% -
  Horiz. % 143.72% 144.12% 144.72% 147.14% 98.29% 149.35% 100.00%
NAPS 8.7411 8.4152 7.5943 6.8985 6.2132 6.0636 5.4712 8.11%
  YoY % 3.87% 10.81% 10.09% 11.03% 2.47% 10.83% -
  Horiz. % 159.77% 153.81% 138.81% 126.09% 113.56% 110.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 18.1000 18.6800 15.2400 10.6800 8.0000 10.1000 8.2500 -
P/RPS 3.26 93.77 91.42 81.90 67.42 71.53 66.75 -39.51%
  YoY % -96.52% 2.57% 11.62% 21.48% -5.75% 7.16% -
  Horiz. % 4.88% 140.48% 136.96% 122.70% 101.00% 107.16% 100.00%
P/EPS 69.06 69.49 34.54 44.43 39.98 38.24 56.28 3.47%
  YoY % -0.62% 101.19% -22.26% 11.13% 4.55% -32.05% -
  Horiz. % 122.71% 123.47% 61.37% 78.94% 71.04% 67.95% 100.00%
EY 1.45 1.44 2.90 2.25 2.50 2.61 1.78 -3.36%
  YoY % 0.69% -50.34% 28.89% -10.00% -4.21% 46.63% -
  Horiz. % 81.46% 80.90% 162.92% 126.40% 140.45% 146.63% 100.00%
DY 0.83 0.80 0.98 1.40 1.25 1.49 1.21 -6.08%
  YoY % 3.75% -18.37% -30.00% 12.00% -16.11% 23.14% -
  Horiz. % 68.60% 66.12% 80.99% 115.70% 103.31% 123.14% 100.00%
P/NAPS 1.97 2.12 1.93 1.51 1.26 1.65 1.50 4.64%
  YoY % -7.08% 9.84% 27.81% 19.84% -23.64% 10.00% -
  Horiz. % 131.33% 141.33% 128.67% 100.67% 84.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 -
Price 19.1000 17.9000 16.2200 10.4000 8.8000 11.3000 9.1000 -
P/RPS 3.44 89.85 97.30 79.75 74.16 80.03 73.63 -39.96%
  YoY % -96.17% -7.66% 22.01% 7.54% -7.33% 8.69% -
  Horiz. % 4.67% 122.03% 132.15% 108.31% 100.72% 108.69% 100.00%
P/EPS 72.87 66.59 36.76 43.26 43.98 42.79 62.07 2.71%
  YoY % 9.43% 81.15% -15.03% -1.64% 2.78% -31.06% -
  Horiz. % 117.40% 107.28% 59.22% 69.70% 70.86% 68.94% 100.00%
EY 1.37 1.50 2.72 2.31 2.27 2.34 1.61 -2.65%
  YoY % -8.67% -44.85% 17.75% 1.76% -2.99% 45.34% -
  Horiz. % 85.09% 93.17% 168.94% 143.48% 140.99% 145.34% 100.00%
DY 0.79 0.84 0.92 1.44 1.14 1.33 1.10 -5.36%
  YoY % -5.95% -8.70% -36.11% 26.32% -14.29% 20.91% -
  Horiz. % 71.82% 76.36% 83.64% 130.91% 103.64% 120.91% 100.00%
P/NAPS 2.08 2.03 2.05 1.47 1.39 1.85 1.65 3.93%
  YoY % 2.46% -0.98% 39.46% 5.76% -24.86% 12.12% -
  Horiz. % 126.06% 123.03% 124.24% 89.09% 84.24% 112.12% 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.
 


 

269  260  511  1241 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.1550.00 
 CAREPLS 0.375-0.02 
 HSI-C7K 0.20+0.005 
 DGB 0.13+0.005 
 SUPERMX 1.81-0.05 
 HSI-H8K 0.25-0.02 
 KNM 0.315-0.005 
 ARMADA 0.405-0.015 
 ALAM 0.165+0.01 
 PWORTH 0.025+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers