Highlights

[BKAWAN] YoY Quarter Result on 2012-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -33.37%    YoY -     -39.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,159,630 3,023,312 2,307,697 83,053 69,776 55,470 50,617 99.11%
  YoY % 4.51% 31.01% 2,678.58% 19.03% 25.79% 9.59% -
  Horiz. % 6,242.23% 5,972.92% 4,559.13% 164.08% 137.85% 109.59% 100.00%
PBT 320,808 450,816 301,343 117,952 190,574 104,550 88,913 23.83%
  YoY % -28.84% 49.60% 155.48% -38.11% 82.28% 17.59% -
  Horiz. % 360.81% 507.03% 338.92% 132.66% 214.34% 117.59% 100.00%
Tax -74,538 -94,234 -62,716 -4,357 -3,857 -1,814 -2,252 79.14%
  YoY % 20.90% -50.26% -1,339.43% -12.96% -112.62% 19.45% -
  Horiz. % 3,309.86% 4,184.46% 2,784.90% 193.47% 171.27% 80.55% 100.00%
NP 246,270 356,582 238,627 113,595 186,717 102,736 86,661 19.00%
  YoY % -30.94% 49.43% 110.07% -39.16% 81.74% 18.55% -
  Horiz. % 284.18% 411.47% 275.36% 131.08% 215.46% 118.55% 100.00%
NP to SH 120,892 163,217 108,918 112,060 184,665 102,260 85,355 5.97%
  YoY % -25.93% 49.85% -2.80% -39.32% 80.58% 19.81% -
  Horiz. % 141.63% 191.22% 127.61% 131.29% 216.35% 119.81% 100.00%
Tax Rate 23.23 % 20.90 % 20.81 % 3.69 % 2.02 % 1.74 % 2.53 % 44.68%
  YoY % 11.15% 0.43% 463.96% 82.67% 16.09% -31.23% -
  Horiz. % 918.18% 826.09% 822.53% 145.85% 79.84% 68.77% 100.00%
Total Cost 2,913,360 2,666,730 2,069,070 -30,542 -116,941 -47,266 -36,044 -
  YoY % 9.25% 28.89% 6,874.51% 73.88% -147.41% -31.13% -
  Horiz. % -8,082.79% -7,398.54% -5,740.40% 84.74% 324.44% 131.13% 100.00%
Net Worth 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 10.61%
  YoY % 3.62% 25.69% 3.87% 10.81% 10.09% 11.03% -
  Horiz. % 183.23% 176.82% 140.68% 135.44% 122.23% 111.03% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 61,221 61,934 62,333 62,533 62,782 63,806 42,656 6.20%
  YoY % -1.15% -0.64% -0.32% -0.40% -1.60% 49.58% -
  Horiz. % 143.52% 145.19% 146.13% 146.60% 147.18% 149.58% 100.00%
Div Payout % 50.64 % 37.95 % 57.23 % 55.80 % 34.00 % 62.40 % 49.98 % 0.22%
  YoY % 33.44% -33.69% 2.56% 64.12% -45.51% 24.85% -
  Horiz. % 101.32% 75.93% 114.51% 111.64% 68.03% 124.85% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 10.61%
  YoY % 3.62% 25.69% 3.87% 10.81% 10.09% 11.03% -
  Horiz. % 183.23% 176.82% 140.68% 135.44% 122.23% 111.03% 100.00%
NOSH 408,143 412,894 415,558 416,889 418,551 425,374 426,561 -0.73%
  YoY % -1.15% -0.64% -0.32% -0.40% -1.60% -0.28% -
  Horiz. % 95.68% 96.80% 97.42% 97.73% 98.12% 99.72% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.79 % 11.79 % 10.34 % 136.77 % 267.59 % 185.21 % 171.21 % -40.24%
  YoY % -33.93% 14.02% -92.44% -48.89% 44.48% 8.18% -
  Horiz. % 4.55% 6.89% 6.04% 79.88% 156.29% 108.18% 100.00%
ROE 2.44 % 3.41 % 2.86 % 3.05 % 5.58 % 3.40 % 3.15 % -4.17%
  YoY % -28.45% 19.23% -6.23% -45.34% 64.12% 7.94% -
  Horiz. % 77.46% 108.25% 90.79% 96.83% 177.14% 107.94% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 774.15 732.22 555.32 19.92 16.67 13.04 11.87 100.57%
  YoY % 5.73% 31.86% 2,687.75% 19.50% 27.84% 9.86% -
  Horiz. % 6,521.90% 6,168.66% 4,678.35% 167.82% 140.44% 109.86% 100.00%
EPS 29.62 39.53 26.21 26.88 44.12 24.04 20.01 6.75%
  YoY % -25.07% 50.82% -2.49% -39.08% 83.53% 20.14% -
  Horiz. % 148.03% 197.55% 130.98% 134.33% 220.49% 120.14% 100.00%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 10.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 12.1600 11.6000 9.1700 8.8000 7.9100 7.0700 6.3500 11.43%
  YoY % 4.83% 26.50% 4.20% 11.25% 11.88% 11.34% -
  Horiz. % 191.50% 182.68% 144.41% 138.58% 124.57% 111.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 724.77 693.50 529.35 19.05 16.01 12.72 11.61 99.11%
  YoY % 4.51% 31.01% 2,678.74% 18.99% 25.86% 9.56% -
  Horiz. % 6,242.64% 5,973.30% 4,559.43% 164.08% 137.90% 109.56% 100.00%
EPS 27.73 37.44 24.98 25.70 42.36 23.46 19.58 5.97%
  YoY % -25.93% 49.88% -2.80% -39.33% 80.56% 19.82% -
  Horiz. % 141.62% 191.22% 127.58% 131.26% 216.34% 119.82% 100.00%
DPS 14.04 14.21 14.30 14.34 14.40 14.64 9.78 6.21%
  YoY % -1.20% -0.63% -0.28% -0.42% -1.64% 49.69% -
  Horiz. % 143.56% 145.30% 146.22% 146.63% 147.24% 149.69% 100.00%
NAPS 11.3844 10.9865 8.7411 8.4152 7.5943 6.8985 6.2132 10.61%
  YoY % 3.62% 25.69% 3.87% 10.81% 10.09% 11.03% -
  Horiz. % 183.23% 176.83% 140.69% 135.44% 122.23% 111.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 18.2400 19.7000 18.1000 18.6800 15.2400 10.6800 8.0000 -
P/RPS 2.36 2.69 3.26 93.77 91.42 81.90 67.42 -42.79%
  YoY % -12.27% -17.48% -96.52% 2.57% 11.62% 21.48% -
  Horiz. % 3.50% 3.99% 4.84% 139.08% 135.60% 121.48% 100.00%
P/EPS 61.58 49.84 69.06 69.49 34.54 44.43 39.98 7.46%
  YoY % 23.56% -27.83% -0.62% 101.19% -22.26% 11.13% -
  Horiz. % 154.03% 124.66% 172.74% 173.81% 86.39% 111.13% 100.00%
EY 1.62 2.01 1.45 1.44 2.90 2.25 2.50 -6.97%
  YoY % -19.40% 38.62% 0.69% -50.34% 28.89% -10.00% -
  Horiz. % 64.80% 80.40% 58.00% 57.60% 116.00% 90.00% 100.00%
DY 0.82 0.76 0.83 0.80 0.98 1.40 1.25 -6.78%
  YoY % 7.89% -8.43% 3.75% -18.37% -30.00% 12.00% -
  Horiz. % 65.60% 60.80% 66.40% 64.00% 78.40% 112.00% 100.00%
P/NAPS 1.50 1.70 1.97 2.12 1.93 1.51 1.26 2.95%
  YoY % -11.76% -13.71% -7.08% 9.84% 27.81% 19.84% -
  Horiz. % 119.05% 134.92% 156.35% 168.25% 153.17% 119.84% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 -
Price 18.1800 19.7800 19.1000 17.9000 16.2200 10.4000 8.8000 -
P/RPS 2.35 2.70 3.44 89.85 97.30 79.75 74.16 -43.73%
  YoY % -12.96% -21.51% -96.17% -7.66% 22.01% 7.54% -
  Horiz. % 3.17% 3.64% 4.64% 121.16% 131.20% 107.54% 100.00%
P/EPS 61.38 50.04 72.87 66.59 36.76 43.26 43.98 5.71%
  YoY % 22.66% -31.33% 9.43% 81.15% -15.03% -1.64% -
  Horiz. % 139.56% 113.78% 165.69% 151.41% 83.58% 98.36% 100.00%
EY 1.63 2.00 1.37 1.50 2.72 2.31 2.27 -5.37%
  YoY % -18.50% 45.99% -8.67% -44.85% 17.75% 1.76% -
  Horiz. % 71.81% 88.11% 60.35% 66.08% 119.82% 101.76% 100.00%
DY 0.83 0.76 0.79 0.84 0.92 1.44 1.14 -5.15%
  YoY % 9.21% -3.80% -5.95% -8.70% -36.11% 26.32% -
  Horiz. % 72.81% 66.67% 69.30% 73.68% 80.70% 126.32% 100.00%
P/NAPS 1.50 1.71 2.08 2.03 2.05 1.47 1.39 1.28%
  YoY % -12.28% -17.79% 2.46% -0.98% 39.46% 5.76% -
  Horiz. % 107.91% 123.02% 149.64% 146.04% 147.48% 105.76% 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