Highlights

[BKAWAN] YoY Quarter Result on 2011-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     24.52%    YoY -     80.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,023,312 2,307,697 83,053 69,776 55,470 50,617 60,989 91.61%
  YoY % 31.01% 2,678.58% 19.03% 25.79% 9.59% -17.01% -
  Horiz. % 4,957.14% 3,783.79% 136.18% 114.41% 90.95% 82.99% 100.00%
PBT 450,816 301,343 117,952 190,574 104,550 88,913 117,275 25.15%
  YoY % 49.60% 155.48% -38.11% 82.28% 17.59% -24.18% -
  Horiz. % 384.41% 256.95% 100.58% 162.50% 89.15% 75.82% 100.00%
Tax -94,234 -62,716 -4,357 -3,857 -1,814 -2,252 -1,533 98.60%
  YoY % -50.26% -1,339.43% -12.96% -112.62% 19.45% -46.90% -
  Horiz. % 6,147.03% 4,091.06% 284.21% 251.60% 118.33% 146.90% 100.00%
NP 356,582 238,627 113,595 186,717 102,736 86,661 115,742 20.62%
  YoY % 49.43% 110.07% -39.16% 81.74% 18.55% -25.13% -
  Horiz. % 308.08% 206.17% 98.15% 161.32% 88.76% 74.87% 100.00%
NP to SH 163,217 108,918 112,060 184,665 102,260 85,355 114,073 6.15%
  YoY % 49.85% -2.80% -39.32% 80.58% 19.81% -25.18% -
  Horiz. % 143.08% 95.48% 98.24% 161.88% 89.64% 74.82% 100.00%
Tax Rate 20.90 % 20.81 % 3.69 % 2.02 % 1.74 % 2.53 % 1.31 % 58.63%
  YoY % 0.43% 463.96% 82.67% 16.09% -31.23% 93.13% -
  Horiz. % 1,595.42% 1,588.55% 281.68% 154.20% 132.82% 193.13% 100.00%
Total Cost 2,666,730 2,069,070 -30,542 -116,941 -47,266 -36,044 -54,753 -
  YoY % 28.89% 6,874.51% 73.88% -147.41% -31.13% 34.17% -
  Horiz. % -4,870.47% -3,778.92% 55.78% 213.58% 86.33% 65.83% 100.00%
Net Worth 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 10.41%
  YoY % 25.69% 3.87% 10.81% 10.09% 11.03% 2.47% -
  Horiz. % 181.19% 144.16% 138.78% 125.24% 113.77% 102.47% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 61,934 62,333 62,533 62,782 63,806 42,656 64,789 -0.75%
  YoY % -0.64% -0.32% -0.40% -1.60% 49.58% -34.16% -
  Horiz. % 95.59% 96.21% 96.52% 96.90% 98.48% 65.84% 100.00%
Div Payout % 37.95 % 57.23 % 55.80 % 34.00 % 62.40 % 49.98 % 56.80 % -6.50%
  YoY % -33.69% 2.56% 64.12% -45.51% 24.85% -12.01% -
  Horiz. % 66.81% 100.76% 98.24% 59.86% 109.86% 87.99% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 10.41%
  YoY % 25.69% 3.87% 10.81% 10.09% 11.03% 2.47% -
  Horiz. % 181.19% 144.16% 138.78% 125.24% 113.77% 102.47% 100.00%
NOSH 412,894 415,558 416,889 418,551 425,374 426,561 431,931 -0.75%
  YoY % -0.64% -0.32% -0.40% -1.60% -0.28% -1.24% -
  Horiz. % 95.59% 96.21% 96.52% 96.90% 98.48% 98.76% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.79 % 10.34 % 136.77 % 267.59 % 185.21 % 171.21 % 189.78 % -37.05%
  YoY % 14.02% -92.44% -48.89% 44.48% 8.18% -9.79% -
  Horiz. % 6.21% 5.45% 72.07% 141.00% 97.59% 90.21% 100.00%
ROE 3.41 % 2.86 % 3.05 % 5.58 % 3.40 % 3.15 % 4.32 % -3.86%
  YoY % 19.23% -6.23% -45.34% 64.12% 7.94% -27.08% -
  Horiz. % 78.94% 66.20% 70.60% 129.17% 78.70% 72.92% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 732.22 555.32 19.92 16.67 13.04 11.87 14.12 93.05%
  YoY % 31.86% 2,687.75% 19.50% 27.84% 9.86% -15.93% -
  Horiz. % 5,185.69% 3,932.86% 141.08% 118.06% 92.35% 84.07% 100.00%
EPS 39.53 26.21 26.88 44.12 24.04 20.01 26.41 6.95%
  YoY % 50.82% -2.49% -39.08% 83.53% 20.14% -24.23% -
  Horiz. % 149.68% 99.24% 101.78% 167.06% 91.03% 75.77% 100.00%
DPS 15.00 15.00 15.00 15.00 15.00 10.00 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 66.67% 100.00%
NAPS 11.6000 9.1700 8.8000 7.9100 7.0700 6.3500 6.1200 11.24%
  YoY % 26.50% 4.20% 11.25% 11.88% 11.34% 3.76% -
  Horiz. % 189.54% 149.84% 143.79% 129.25% 115.52% 103.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 693.50 529.35 19.05 16.01 12.72 11.61 13.99 91.61%
  YoY % 31.01% 2,678.74% 18.99% 25.86% 9.56% -17.01% -
  Horiz. % 4,957.11% 3,783.77% 136.17% 114.44% 90.92% 82.99% 100.00%
EPS 37.44 24.98 25.70 42.36 23.46 19.58 26.17 6.15%
  YoY % 49.88% -2.80% -39.33% 80.56% 19.82% -25.18% -
  Horiz. % 143.06% 95.45% 98.20% 161.86% 89.64% 74.82% 100.00%
DPS 14.21 14.30 14.34 14.40 14.64 9.78 14.86 -0.74%
  YoY % -0.63% -0.28% -0.42% -1.64% 49.69% -34.19% -
  Horiz. % 95.63% 96.23% 96.50% 96.90% 98.52% 65.81% 100.00%
NAPS 10.9865 8.7411 8.4152 7.5943 6.8985 6.2132 6.0636 10.41%
  YoY % 25.69% 3.87% 10.81% 10.09% 11.03% 2.47% -
  Horiz. % 181.19% 144.16% 138.78% 125.24% 113.77% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 19.7000 18.1000 18.6800 15.2400 10.6800 8.0000 10.1000 -
P/RPS 2.69 3.26 93.77 91.42 81.90 67.42 71.53 -42.10%
  YoY % -17.48% -96.52% 2.57% 11.62% 21.48% -5.75% -
  Horiz. % 3.76% 4.56% 131.09% 127.81% 114.50% 94.25% 100.00%
P/EPS 49.84 69.06 69.49 34.54 44.43 39.98 38.24 4.51%
  YoY % -27.83% -0.62% 101.19% -22.26% 11.13% 4.55% -
  Horiz. % 130.33% 180.60% 181.72% 90.32% 116.19% 104.55% 100.00%
EY 2.01 1.45 1.44 2.90 2.25 2.50 2.61 -4.26%
  YoY % 38.62% 0.69% -50.34% 28.89% -10.00% -4.21% -
  Horiz. % 77.01% 55.56% 55.17% 111.11% 86.21% 95.79% 100.00%
DY 0.76 0.83 0.80 0.98 1.40 1.25 1.49 -10.61%
  YoY % -8.43% 3.75% -18.37% -30.00% 12.00% -16.11% -
  Horiz. % 51.01% 55.70% 53.69% 65.77% 93.96% 83.89% 100.00%
P/NAPS 1.70 1.97 2.12 1.93 1.51 1.26 1.65 0.50%
  YoY % -13.71% -7.08% 9.84% 27.81% 19.84% -23.64% -
  Horiz. % 103.03% 119.39% 128.48% 116.97% 91.52% 76.36% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 -
Price 19.7800 19.1000 17.9000 16.2200 10.4000 8.8000 11.3000 -
P/RPS 2.70 3.44 89.85 97.30 79.75 74.16 80.03 -43.14%
  YoY % -21.51% -96.17% -7.66% 22.01% 7.54% -7.33% -
  Horiz. % 3.37% 4.30% 112.27% 121.58% 99.65% 92.67% 100.00%
P/EPS 50.04 72.87 66.59 36.76 43.26 43.98 42.79 2.64%
  YoY % -31.33% 9.43% 81.15% -15.03% -1.64% 2.78% -
  Horiz. % 116.94% 170.30% 155.62% 85.91% 101.10% 102.78% 100.00%
EY 2.00 1.37 1.50 2.72 2.31 2.27 2.34 -2.58%
  YoY % 45.99% -8.67% -44.85% 17.75% 1.76% -2.99% -
  Horiz. % 85.47% 58.55% 64.10% 116.24% 98.72% 97.01% 100.00%
DY 0.76 0.79 0.84 0.92 1.44 1.14 1.33 -8.90%
  YoY % -3.80% -5.95% -8.70% -36.11% 26.32% -14.29% -
  Horiz. % 57.14% 59.40% 63.16% 69.17% 108.27% 85.71% 100.00%
P/NAPS 1.71 2.08 2.03 2.05 1.47 1.39 1.85 -1.30%
  YoY % -17.79% 2.46% -0.98% 39.46% 5.76% -24.86% -
  Horiz. % 92.43% 112.43% 109.73% 110.81% 79.46% 75.14% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers