[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 43.41%
YoY- 37.36%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 249,834 167,334 84,281 283,140 208,887 135,946 66,170 142.66%
PBT 413,840 290,911 172,959 785,356 556,317 341,493 150,919 96.03%
Tax -10,537 -7,897 -3,540 1,967 -8,798 -6,236 -2,379 169.94%
NP 403,303 283,014 169,419 787,323 547,519 335,257 148,540 94.74%
-
NP to SH 399,335 280,245 168,185 779,468 543,506 332,969 148,304 93.66%
-
Tax Rate 2.55% 2.71% 2.05% -0.25% 1.58% 1.83% 1.58% -
Total Cost -153,469 -115,680 -85,138 -504,183 -338,632 -199,311 -82,370 51.47%
-
Net Worth 3,576,507 3,668,237 3,802,298 3,678,905 3,530,780 3,310,854 3,342,179 4.62%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 62,526 62,526 - 397,154 62,750 62,784 - -
Div Payout % 15.66% 22.31% - 50.95% 11.55% 18.86% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,576,507 3,668,237 3,802,298 3,678,905 3,530,780 3,310,854 3,342,179 4.62%
NOSH 416,842 416,845 416,918 418,057 418,338 418,565 418,819 -0.31%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 161.43% 169.13% 201.02% 278.07% 262.11% 246.61% 224.48% -
ROE 11.17% 7.64% 4.42% 21.19% 15.39% 10.06% 4.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.93 40.14 20.22 67.73 49.93 32.48 15.80 143.41%
EPS 95.80 67.23 40.34 186.45 129.92 79.55 35.41 94.27%
DPS 15.00 15.00 0.00 95.00 15.00 15.00 0.00 -
NAPS 8.58 8.80 9.12 8.80 8.44 7.91 7.98 4.95%
Adjusted Per Share Value based on latest NOSH - 418,075
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.31 37.72 19.00 63.82 47.08 30.64 14.91 142.71%
EPS 90.01 63.17 37.91 175.69 122.50 75.05 33.43 93.65%
DPS 14.09 14.09 0.00 89.52 14.14 14.15 0.00 -
NAPS 8.0613 8.268 8.5702 8.2921 7.9582 7.4625 7.5331 4.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 18.38 18.68 17.46 14.96 17.12 15.24 16.90 -
P/RPS 30.67 46.53 86.37 22.09 34.29 46.92 106.97 -56.55%
P/EPS 19.19 27.79 43.28 8.02 13.18 19.16 47.73 -45.55%
EY 5.21 3.60 2.31 12.46 7.59 5.22 2.10 83.36%
DY 0.82 0.80 0.00 6.35 0.88 0.98 0.00 -
P/NAPS 2.14 2.12 1.91 1.70 2.03 1.93 2.12 0.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 22/02/12 23/11/11 16/08/11 25/05/11 23/02/11 -
Price 18.96 17.90 18.80 16.20 15.86 16.22 15.98 -
P/RPS 31.63 44.59 93.00 23.92 31.76 49.94 101.14 -53.95%
P/EPS 19.79 26.63 46.60 8.69 12.21 20.39 45.13 -42.30%
EY 5.05 3.76 2.15 11.51 8.19 4.90 2.22 73.05%
DY 0.79 0.84 0.00 5.86 0.95 0.92 0.00 -
P/NAPS 2.21 2.03 2.06 1.84 1.88 2.05 2.00 6.88%

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