[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

31-Dec-2008 [#1]

Profit Trend

QoQ- -65.27%

YoY- -68.78%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	238,148	242,968	240,950	279,432	284,087	251,304	232,120	1.72%
YoY %	-1.98%	0.84%	-13.77%	-1.64%	13.05%	8.26%	-	-
Horiz. %	102.60%	104.67%	103.80%	120.38%	122.39%	108.26%	100.00%	-
PBT	350,716	320,569	281,500	207,348	522,780	515,965	524,394	-23.50%
YoY %	9.40%	13.88%	35.76%	-60.34%	1.32%	-1.61%	-	-
Horiz. %	66.88%	61.13%	53.68%	39.54%	99.69%	98.39%	100.00%	-
Tax	-9,029	-8,072	-14,264	-19,520	-8,749	-7,752	-8,380	5.09%
YoY %	-11.86%	43.41%	26.93%	-123.11%	-12.86%	7.49%	-	-
Horiz. %	107.74%	96.32%	170.21%	232.94%	104.40%	92.51%	100.00%	-
NP	341,687	312,497	267,236	187,828	514,031	508,213	516,014	-24.01%
YoY %	9.34%	16.94%	42.28%	-63.46%	1.14%	-1.51%	-	-
Horiz. %	66.22%	60.56%	51.79%	36.40%	99.62%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	337,348	308,106	258,502	175,584	505,539	500,812	509,312	-23.99%
YoY %	9.49%	19.19%	47.22%	-65.27%	0.94%	-1.67%	-	-
Horiz. %	66.24%	60.49%	50.76%	34.47%	99.26%	98.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.57%	2.52%	5.07%	9.41%	1.67%	1.50%	1.60%	-
YoY %	1.98%	-50.30%	-46.12%	463.47%	11.33%	-6.25%	-	-
Horiz. %	160.62%	157.50%	316.88%	588.12%	104.38%	93.75%	100.00%	-
Total Cost	-103,539	-69,529	-26,286	91,604	-229,944	-256,909	-283,894	-48.92%
YoY %	-48.91%	-164.51%	-128.70%	139.84%	10.50%	9.51%	-	-
Horiz. %	36.47%	24.49%	9.26%	-32.27%	81.00%	90.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,957,921	2,814,408	2,708,725	2,819,752	2,871,547	2,737,511	2,643,308	7.77%
YoY %	5.10%	3.90%	-3.94%	-1.80%	4.90%	3.56%	-	-
Horiz. %	111.90%	106.47%	102.47%	106.68%	108.63%	103.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	170,485	56,856	85,314	-	275,944	86,356	129,573	20.05%
YoY %	199.85%	-33.36%	0.00%	-	219.54%	-33.35%	-	-
Horiz. %	131.57%	43.88%	65.84%	-	212.96%	66.65%	100.00%	-
Div Payout %	50.54%	18.45%	33.00%	-	54.58%	17.24%	25.44%	-
YoY %	173.93%	-44.09%	0.00%	-	216.59%	-32.23%	-	-
Horiz. %	198.66%	72.52%	129.72%	-	214.54%	67.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,957,921	2,814,408	2,708,725	2,819,752	2,871,547	2,737,511	2,643,308	7.77%
YoY %	5.10%	3.90%	-3.94%	-1.80%	4.90%	3.56%	-	-
Horiz. %	111.90%	106.47%	102.47%	106.68%	108.63%	103.56%	100.00%	-
NOSH	426,213	426,425	426,570	426,588	431,163	431,784	431,913	-0.88%
YoY %	-0.05%	-0.03%	-0.00%	-1.06%	-0.14%	-0.03%	-	-
Horiz. %	98.68%	98.73%	98.76%	98.77%	99.83%	99.97%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	143.48%	128.62%	110.91%	67.22%	180.94%	202.23%	222.30%	-
YoY %	11.55%	15.97%	65.00%	-62.85%	-10.53%	-9.03%	-	-
Horiz. %	64.54%	57.86%	49.89%	30.24%	81.39%	90.97%	100.00%	-
ROE	11.40%	10.95%	9.54%	6.23%	17.61%	18.29%	19.27%	-
YoY %	4.11%	14.78%	53.13%	-64.62%	-3.72%	-5.09%	-	-
Horiz. %	59.16%	56.82%	49.51%	32.33%	91.39%	94.91%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	55.88	56.98	56.49	65.50	65.89	58.20	53.74	2.63%
YoY %	-1.93%	0.87%	-13.76%	-0.59%	13.21%	8.30%	-	-
Horiz. %	103.98%	106.03%	105.12%	121.88%	122.61%	108.30%	100.00%	-
EPS	79.15	72.25	60.60	41.16	117.25	115.99	117.92	-23.32%
YoY %	9.55%	19.22%	47.23%	-64.90%	1.09%	-1.64%	-	-
Horiz. %	67.12%	61.27%	51.39%	34.91%	99.43%	98.36%	100.00%	-
DPS	40.00	13.33	20.00	0.00	64.00	20.00	30.00	21.12%
YoY %	200.08%	-33.35%	0.00%	0.00%	220.00%	-33.33%	-	-
Horiz. %	133.33%	44.43%	66.67%	0.00%	213.33%	66.67%	100.00%	-
NAPS	6.94	6.60	6.35	6.61	6.66	6.34	6.12	8.73%
YoY %	5.15%	3.94%	-3.93%	-0.75%	5.05%	3.59%	-	-
Horiz. %	113.40%	107.84%	103.76%	108.01%	108.82%	103.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 426,588
RPS	53.68	54.76	54.31	62.98	64.03	56.64	52.32	1.72%
YoY %	-1.97%	0.83%	-13.77%	-1.64%	13.05%	8.26%	-	-
Horiz. %	102.60%	104.66%	103.80%	120.37%	122.38%	108.26%	100.00%	-
EPS	76.04	69.45	58.27	39.58	113.95	112.88	114.80	-23.99%
YoY %	9.49%	19.19%	47.22%	-65.27%	0.95%	-1.67%	-	-
Horiz. %	66.24%	60.50%	50.76%	34.48%	99.26%	98.33%	100.00%	-
DPS	38.43	12.82	19.23	0.00	62.20	19.46	29.21	20.04%
YoY %	199.77%	-33.33%	0.00%	0.00%	219.63%	-33.38%	-	-
Horiz. %	131.56%	43.89%	65.83%	0.00%	212.94%	66.62%	100.00%	-
NAPS	6.667	6.3435	6.1053	6.3556	6.4723	6.1702	5.9579	7.77%
YoY %	5.10%	3.90%	-3.94%	-1.80%	4.90%	3.56%	-	-
Horiz. %	111.90%	106.47%	102.47%	106.68%	108.63%	103.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	9.26	8.85	8.00	7.90	7.50	10.60	10.10	-
P/RPS	16.57	15.53	14.16	12.06	11.38	18.21	18.79	-8.03%
YoY %	6.70%	9.68%	17.41%	5.98%	-37.51%	-3.09%	-	-
Horiz. %	88.19%	82.65%	75.36%	64.18%	60.56%	96.91%	100.00%	-
P/EPS	11.70	12.25	13.20	19.19	6.40	9.14	8.57	23.04%
YoY %	-4.49%	-7.20%	-31.21%	199.84%	-29.98%	6.65%	-	-
Horiz. %	136.52%	142.94%	154.03%	223.92%	74.68%	106.65%	100.00%	-
EY	8.55	8.16	7.58	5.21	15.63	10.94	11.68	-18.76%
YoY %	4.78%	7.65%	45.49%	-66.67%	42.87%	-6.34%	-	-
Horiz. %	73.20%	69.86%	64.90%	44.61%	133.82%	93.66%	100.00%	-
DY	4.32	1.51	2.50	0.00	8.53	1.89	2.97	28.34%
YoY %	186.09%	-39.60%	0.00%	0.00%	351.32%	-36.36%	-	-
Horiz. %	145.45%	50.84%	84.18%	0.00%	287.21%	63.64%	100.00%	-
P/NAPS	1.33	1.34	1.26	1.20	1.13	1.67	1.65	-13.37%
YoY %	-0.75%	6.35%	5.00%	6.19%	-32.34%	1.21%	-	-
Horiz. %	80.61%	81.21%	76.36%	72.73%	68.48%	101.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	26/08/09	27/05/09	18/02/09	21/11/08	18/08/08	21/05/08	-
Price	10.12	9.30	8.80	8.40	7.00	8.30	11.30	-
P/RPS	18.11	16.32	15.58	12.82	10.62	14.26	21.03	-9.47%
YoY %	10.97%	4.75%	21.53%	20.72%	-25.53%	-32.19%	-	-
Horiz. %	86.12%	77.60%	74.08%	60.96%	50.50%	67.81%	100.00%	-
P/EPS	12.79	12.87	14.52	20.41	5.97	7.16	9.58	21.22%
YoY %	-0.62%	-11.36%	-28.86%	241.88%	-16.62%	-25.26%	-	-
Horiz. %	133.51%	134.34%	151.57%	213.05%	62.32%	74.74%	100.00%	-
EY	7.82	7.77	6.89	4.90	16.75	13.97	10.44	-17.50%
YoY %	0.64%	12.77%	40.61%	-70.75%	19.90%	33.81%	-	-
Horiz. %	74.90%	74.43%	66.00%	46.93%	160.44%	133.81%	100.00%	-
DY	3.95	1.43	2.27	0.00	9.14	2.41	2.65	30.45%
YoY %	176.22%	-37.00%	0.00%	0.00%	279.25%	-9.06%	-	-
Horiz. %	149.06%	53.96%	85.66%	0.00%	344.91%	90.94%	100.00%	-
P/NAPS	1.46	1.41	1.39	1.27	1.05	1.31	1.85	-14.58%
YoY %	3.55%	1.44%	9.45%	20.95%	-19.85%	-29.19%	-	-
Horiz. %	78.92%	76.22%	75.14%	68.65%	56.76%	70.81%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:50:00

ADX

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

922

HLIND

HONG LEONG INDUSTRIES BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

671

JCY

JCY INTERNATIONAL BERHAD

669

GENTING

GENTING BHD

635

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MAYBANK

MALAYAN BANKING BHD

518

NOTION

NOTION VTEC BHD

516

MYEG

MY E.G. SERVICES BHD

498

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More