[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 47.22%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 225,476 238,148 242,968 240,950 279,432 284,087 251,304 -6.95%
PBT 468,728 350,716 320,569 281,500 207,348 522,780 515,965 -6.18%
Tax -3,668 -9,029 -8,072 -14,264 -19,520 -8,749 -7,752 -39.19%
NP 465,060 341,687 312,497 267,236 187,828 514,031 508,213 -5.72%
-
NP to SH 463,456 337,348 308,106 258,502 175,584 505,539 500,812 -5.02%
-
Tax Rate 0.78% 2.57% 2.52% 5.07% 9.41% 1.67% 1.50% -
Total Cost -239,584 -103,539 -69,529 -26,286 91,604 -229,944 -256,909 -4.53%
-
Net Worth 3,073,247 2,957,921 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 7.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 170,485 56,856 85,314 - 275,944 86,356 -
Div Payout % - 50.54% 18.45% 33.00% - 54.58% 17.24% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,073,247 2,957,921 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 7.99%
NOSH 425,657 426,213 426,425 426,570 426,588 431,163 431,784 -0.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 206.26% 143.48% 128.62% 110.91% 67.22% 180.94% 202.23% -
ROE 15.08% 11.40% 10.95% 9.54% 6.23% 17.61% 18.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.97 55.88 56.98 56.49 65.50 65.89 58.20 -6.06%
EPS 108.88 79.15 72.25 60.60 41.16 117.25 115.99 -4.11%
DPS 0.00 40.00 13.33 20.00 0.00 64.00 20.00 -
NAPS 7.22 6.94 6.60 6.35 6.61 6.66 6.34 9.02%
Adjusted Per Share Value based on latest NOSH - 426,561
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.39 60.62 61.85 61.33 71.13 72.31 63.97 -6.96%
EPS 117.97 85.87 78.43 65.80 44.69 128.68 127.48 -5.02%
DPS 0.00 43.40 14.47 21.72 0.00 70.24 21.98 -
NAPS 7.8227 7.5291 7.1638 6.8948 7.1774 7.3093 6.9681 7.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 10.28 9.26 8.85 8.00 7.90 7.50 10.60 -
P/RPS 19.41 16.57 15.53 14.16 12.06 11.38 18.21 4.33%
P/EPS 9.44 11.70 12.25 13.20 19.19 6.40 9.14 2.17%
EY 10.59 8.55 8.16 7.58 5.21 15.63 10.94 -2.13%
DY 0.00 4.32 1.51 2.50 0.00 8.53 1.89 -
P/NAPS 1.42 1.33 1.34 1.26 1.20 1.13 1.67 -10.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 -
Price 10.08 10.12 9.30 8.80 8.40 7.00 8.30 -
P/RPS 19.03 18.11 16.32 15.58 12.82 10.62 14.26 21.14%
P/EPS 9.26 12.79 12.87 14.52 20.41 5.97 7.16 18.64%
EY 10.80 7.82 7.77 6.89 4.90 16.75 13.97 -15.72%
DY 0.00 3.95 1.43 2.27 0.00 9.14 2.41 -
P/NAPS 1.40 1.46 1.41 1.39 1.27 1.05 1.31 4.51%

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
Post a Comment