[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -65.65%
YoY- 163.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 224,426 167,163 111,839 56,369 238,148 182,226 120,475 51.33%
PBT 572,504 424,955 221,732 117,182 350,716 240,427 140,750 154.59%
Tax -3,309 -4,163 -2,731 -917 -9,029 -6,054 -7,132 -40.04%
NP 569,195 420,792 219,001 116,265 341,687 234,373 133,618 162.55%
-
NP to SH 567,452 419,240 218,124 115,864 337,348 231,080 129,251 167.87%
-
Tax Rate 0.58% 0.98% 1.23% 0.78% 2.57% 2.52% 5.07% -
Total Cost -344,769 -253,629 -107,162 -59,896 -103,539 -52,147 -13,143 781.10%
-
Net Worth 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 2,708,725 10.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 274,887 63,598 63,803 - 170,485 42,642 42,657 245.89%
Div Payout % 48.44% 15.17% 29.25% - 50.54% 18.45% 33.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 2,708,725 10.78%
NOSH 422,903 423,988 425,358 425,657 426,213 426,425 426,570 -0.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 253.62% 251.73% 195.82% 206.26% 143.48% 128.62% 110.91% -
ROE 17.96% 13.49% 7.25% 3.77% 11.40% 8.21% 4.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.07 39.43 26.29 13.24 55.88 42.73 28.24 52.22%
EPS 134.18 98.88 51.28 27.22 79.15 54.19 30.30 169.42%
DPS 65.00 15.00 15.00 0.00 40.00 10.00 10.00 247.89%
NAPS 7.47 7.33 7.07 7.22 6.94 6.60 6.35 11.42%
Adjusted Per Share Value based on latest NOSH - 425,657
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.58 37.68 25.21 12.71 53.68 41.07 27.15 51.34%
EPS 127.90 94.49 49.16 26.12 76.04 52.08 29.13 167.89%
DPS 61.96 14.33 14.38 0.00 38.43 9.61 9.61 246.01%
NAPS 7.1204 7.0049 6.7783 6.9269 6.667 6.3435 6.1053 10.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 12.28 10.80 10.68 10.28 9.26 8.85 8.00 -
P/RPS 23.14 27.39 40.62 77.63 16.57 20.71 28.33 -12.60%
P/EPS 9.15 10.92 20.83 37.77 11.70 16.33 26.40 -50.62%
EY 10.93 9.16 4.80 2.65 8.55 6.12 3.79 102.47%
DY 5.29 1.39 1.40 0.00 4.32 1.13 1.25 161.40%
P/NAPS 1.64 1.47 1.51 1.42 1.33 1.34 1.26 19.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 15.60 11.60 10.40 10.08 10.12 9.30 8.80 -
P/RPS 29.40 29.42 39.55 76.12 18.11 21.76 31.16 -3.79%
P/EPS 11.63 11.73 20.28 37.03 12.79 17.16 29.04 -45.63%
EY 8.60 8.52 4.93 2.70 7.82 5.83 3.44 84.09%
DY 4.17 1.29 1.44 0.00 3.95 1.08 1.14 137.21%
P/NAPS 2.09 1.58 1.47 1.40 1.46 1.41 1.39 31.21%

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