[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 35.35%
YoY- 68.21%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 208,887 135,946 66,170 224,426 167,163 111,839 56,369 140.04%
PBT 556,317 341,493 150,919 572,504 424,955 221,732 117,182 183.27%
Tax -8,798 -6,236 -2,379 -3,309 -4,163 -2,731 -917 353.39%
NP 547,519 335,257 148,540 569,195 420,792 219,001 116,265 181.75%
-
NP to SH 543,506 332,969 148,304 567,452 419,240 218,124 115,864 181.01%
-
Tax Rate 1.58% 1.83% 1.58% 0.58% 0.98% 1.23% 0.78% -
Total Cost -338,632 -199,311 -82,370 -344,769 -253,629 -107,162 -59,896 218.36%
-
Net Worth 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 9.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 62,750 62,784 - 274,887 63,598 63,803 - -
Div Payout % 11.55% 18.86% - 48.44% 15.17% 29.25% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 9.72%
NOSH 418,338 418,565 418,819 422,903 423,988 425,358 425,657 -1.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 262.11% 246.61% 224.48% 253.62% 251.73% 195.82% 206.26% -
ROE 15.39% 10.06% 4.44% 17.96% 13.49% 7.25% 3.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.93 32.48 15.80 53.07 39.43 26.29 13.24 142.86%
EPS 129.92 79.55 35.41 134.18 98.88 51.28 27.22 184.29%
DPS 15.00 15.00 0.00 65.00 15.00 15.00 0.00 -
NAPS 8.44 7.91 7.98 7.47 7.33 7.07 7.22 11.00%
Adjusted Per Share Value based on latest NOSH - 422,858
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.08 30.64 14.91 50.58 37.68 25.21 12.71 139.97%
EPS 122.50 75.05 33.43 127.90 94.49 49.16 26.12 180.97%
DPS 14.14 14.15 0.00 61.96 14.33 14.38 0.00 -
NAPS 7.9582 7.4625 7.5331 7.1204 7.0049 6.7783 6.9269 9.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.12 15.24 16.90 12.28 10.80 10.68 10.28 -
P/RPS 34.29 46.92 106.97 23.14 27.39 40.62 77.63 -42.08%
P/EPS 13.18 19.16 47.73 9.15 10.92 20.83 37.77 -50.53%
EY 7.59 5.22 2.10 10.93 9.16 4.80 2.65 102.06%
DY 0.88 0.98 0.00 5.29 1.39 1.40 0.00 -
P/NAPS 2.03 1.93 2.12 1.64 1.47 1.51 1.42 26.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 -
Price 15.86 16.22 15.98 15.60 11.60 10.40 10.08 -
P/RPS 31.76 49.94 101.14 29.40 29.42 39.55 76.12 -44.25%
P/EPS 12.21 20.39 45.13 11.63 11.73 20.28 37.03 -52.36%
EY 8.19 4.90 2.22 8.60 8.52 4.93 2.70 109.97%
DY 0.95 0.92 0.00 4.17 1.29 1.44 0.00 -
P/NAPS 1.88 2.05 2.00 2.09 1.58 1.47 1.40 21.78%

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