[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

22-Feb-2012

Admission Sponsor

Sponsor

Financial Year

30-Sep-2012

Quarter

31-Dec-2011 [#1]

Profit Trend

QoQ- -78.42%

YoY- 13.41%

Quarter Report

BKB FY2012 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	336,541	249,834	167,334	84,281	283,140	208,887	135,946	82.69%
YoY %	34.71%	49.30%	98.54%	-70.23%	35.55%	53.65%	-	-
Horiz. %	247.55%	183.77%	123.09%	62.00%	208.27%	153.65%	100.00%	-
PBT	625,644	413,840	290,911	172,959	785,356	556,317	341,493	49.56%
YoY %	51.18%	42.26%	68.20%	-77.98%	41.17%	62.91%	-	-
Horiz. %	183.21%	121.19%	85.19%	50.65%	229.98%	162.91%	100.00%	-
Tax	-13,701	-10,537	-7,897	-3,540	1,967	-8,798	-6,236	68.76%
YoY %	-30.03%	-33.43%	-123.08%	-279.97%	122.36%	-41.08%	-	-
Horiz. %	219.71%	168.97%	126.64%	56.77%	-31.54%	141.08%	100.00%	-
NP	611,943	403,303	283,014	169,419	787,323	547,519	335,257	49.19%
YoY %	51.73%	42.50%	67.05%	-78.48%	43.80%	63.31%	-	-
Horiz. %	182.53%	120.30%	84.42%	50.53%	234.84%	163.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	605,687	399,335	280,245	168,185	779,468	543,506	332,969	48.85%
YoY %	51.67%	42.49%	66.63%	-78.42%	43.41%	63.23%	-	-
Horiz. %	181.90%	119.93%	84.17%	50.51%	234.10%	163.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.19%	2.55%	2.71%	2.05%	-0.25%	1.58%	1.83%	-
YoY %	-14.12%	-5.90%	32.20%	920.00%	-115.82%	-13.66%	-	-
Horiz. %	119.67%	139.34%	148.09%	112.02%	-13.66%	86.34%	100.00%	-
Total Cost	-275,402	-153,469	-115,680	-85,138	-504,183	-338,632	-199,311	23.98%
YoY %	-79.45%	-32.67%	-35.87%	83.11%	-48.89%	-69.90%	-	-
Horiz. %	138.18%	77.00%	58.04%	42.72%	252.96%	169.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,734,229	3,576,507	3,668,237	3,802,298	3,678,905	3,530,780	3,310,854	8.32%
YoY %	4.41%	-2.50%	-3.53%	3.35%	4.20%	6.64%	-	-
Horiz. %	112.79%	108.02%	110.79%	114.84%	111.12%	106.64%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	270,898	62,526	62,526	-	397,154	62,750	62,784	164.33%
YoY %	333.26%	0.00%	0.00%	-	532.91%	-0.05%	-	-
Horiz. %	431.48%	99.59%	99.59%	-	632.57%	99.95%	100.00%	-
Div Payout %	44.73%	15.66%	22.31%	-	50.95%	11.55%	18.86%	-
YoY %	185.63%	-29.81%	0.00%	-	341.13%	-38.76%	-	-
Horiz. %	237.17%	83.03%	118.29%	-	270.15%	61.24%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	3,734,229	3,576,507	3,668,237	3,802,298	3,678,905	3,530,780	3,310,854	8.32%
YoY %	4.41%	-2.50%	-3.53%	3.35%	4.20%	6.64%	-	-
Horiz. %	112.79%	108.02%	110.79%	114.84%	111.12%	106.64%	100.00%	-
NOSH	416,766	416,842	416,845	416,918	418,057	418,338	418,565	-0.28%
YoY %	-0.02%	-0.00%	-0.02%	-0.27%	-0.07%	-0.05%	-	-
Horiz. %	99.57%	99.59%	99.59%	99.61%	99.88%	99.95%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	181.83%	161.43%	169.13%	201.02%	278.07%	262.11%	246.61%	-
YoY %	12.64%	-4.55%	-15.86%	-27.71%	6.09%	6.29%	-	-
Horiz. %	73.73%	65.46%	68.58%	81.51%	112.76%	106.29%	100.00%	-
ROE	16.22%	11.17%	7.64%	4.42%	21.19%	15.39%	10.06%	-
YoY %	45.21%	46.20%	72.85%	-79.14%	37.69%	52.98%	-	-
Horiz. %	161.23%	111.03%	75.94%	43.94%	210.64%	152.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	80.75	59.93	40.14	20.22	67.73	49.93	32.48	83.21%
YoY %	34.74%	49.30%	98.52%	-70.15%	35.65%	53.73%	-	-
Horiz. %	248.61%	184.51%	123.58%	62.25%	208.53%	153.73%	100.00%	-
EPS	145.33	95.80	67.23	40.34	186.45	129.92	79.55	49.27%
YoY %	51.70%	42.50%	66.66%	-78.36%	43.51%	63.32%	-	-
Horiz. %	182.69%	120.43%	84.51%	50.71%	234.38%	163.32%	100.00%	-
DPS	65.00	15.00	15.00	0.00	95.00	15.00	15.00	165.08%
YoY %	333.33%	0.00%	0.00%	0.00%	533.33%	0.00%	-	-
Horiz. %	433.33%	100.00%	100.00%	0.00%	633.33%	100.00%	100.00%	-
NAPS	8.96	8.58	8.80	9.12	8.80	8.44	7.91	8.63%
YoY %	4.43%	-2.50%	-3.51%	3.64%	4.27%	6.70%	-	-
Horiz. %	113.27%	108.47%	111.25%	115.30%	111.25%	106.70%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 416,918
RPS	75.85	56.31	37.72	19.00	63.82	47.08	30.64	82.69%
YoY %	34.70%	49.28%	98.53%	-70.23%	35.56%	53.66%	-	-
Horiz. %	247.55%	183.78%	123.11%	62.01%	208.29%	153.66%	100.00%	-
EPS	136.52	90.01	63.17	37.91	175.69	122.50	75.05	48.85%
YoY %	51.67%	42.49%	66.63%	-78.42%	43.42%	63.22%	-	-
Horiz. %	181.91%	119.93%	84.17%	50.51%	234.10%	163.22%	100.00%	-
DPS	61.06	14.09	14.09	0.00	89.52	14.14	14.15	164.34%
YoY %	333.36%	0.00%	0.00%	0.00%	533.10%	-0.07%	-	-
Horiz. %	431.52%	99.58%	99.58%	0.00%	632.65%	99.93%	100.00%	-
NAPS	8.4168	8.0613	8.268	8.5702	8.2921	7.9582	7.4625	8.32%
YoY %	4.41%	-2.50%	-3.53%	3.35%	4.20%	6.64%	-	-
Horiz. %	112.79%	108.02%	110.79%	114.84%	111.12%	106.64%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	18.00	18.38	18.68	17.46	14.96	17.12	15.24	-
P/RPS	22.29	30.67	46.53	86.37	22.09	34.29	46.92	-39.03%
YoY %	-27.32%	-34.09%	-46.13%	290.99%	-35.58%	-26.92%	-	-
Horiz. %	47.51%	65.37%	99.17%	184.08%	47.08%	73.08%	100.00%	-
P/EPS	12.39	19.19	27.79	43.28	8.02	13.18	19.16	-25.16%
YoY %	-35.44%	-30.95%	-35.79%	439.65%	-39.15%	-31.21%	-	-
Horiz. %	64.67%	100.16%	145.04%	225.89%	41.86%	68.79%	100.00%	-
EY	8.07	5.21	3.60	2.31	12.46	7.59	5.22	33.59%
YoY %	54.89%	44.72%	55.84%	-81.46%	64.16%	45.40%	-	-
Horiz. %	154.60%	99.81%	68.97%	44.25%	238.70%	145.40%	100.00%	-
DY	3.61	0.82	0.80	0.00	6.35	0.88	0.98	137.95%
YoY %	340.24%	2.50%	0.00%	0.00%	621.59%	-10.20%	-	-
Horiz. %	368.37%	83.67%	81.63%	0.00%	647.96%	89.80%	100.00%	-
P/NAPS	2.01	2.14	2.12	1.91	1.70	2.03	1.93	2.73%
YoY %	-6.07%	0.94%	10.99%	12.35%	-16.26%	5.18%	-	-
Horiz. %	104.15%	110.88%	109.84%	98.96%	88.08%	105.18%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	29/08/12	24/05/12	22/02/12	23/11/11	16/08/11	25/05/11	-
Price	17.74	18.96	17.90	18.80	16.20	15.86	16.22	-
P/RPS	21.97	31.63	44.59	93.00	23.92	31.76	49.94	-42.06%
YoY %	-30.54%	-29.06%	-52.05%	288.80%	-24.69%	-36.40%	-	-
Horiz. %	43.99%	63.34%	89.29%	186.22%	47.90%	63.60%	100.00%	-
P/EPS	12.21	19.79	26.63	46.60	8.69	12.21	20.39	-28.88%
YoY %	-38.30%	-25.69%	-42.85%	436.25%	-28.83%	-40.12%	-	-
Horiz. %	59.88%	97.06%	130.60%	228.54%	42.62%	59.88%	100.00%	-
EY	8.19	5.05	3.76	2.15	11.51	8.19	4.90	40.70%
YoY %	62.18%	34.31%	74.88%	-81.32%	40.54%	67.14%	-	-
Horiz. %	167.14%	103.06%	76.73%	43.88%	234.90%	167.14%	100.00%	-
DY	3.66	0.79	0.84	0.00	5.86	0.95	0.92	150.43%
YoY %	363.29%	-5.95%	0.00%	0.00%	516.84%	3.26%	-	-
Horiz. %	397.83%	85.87%	91.30%	0.00%	636.96%	103.26%	100.00%	-
P/NAPS	1.98	2.21	2.03	2.06	1.84	1.88	2.05	-2.28%
YoY %	-10.41%	8.87%	-1.46%	11.96%	-2.13%	-8.29%	-	-
Horiz. %	96.59%	107.80%	99.02%	100.49%	89.76%	91.71%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:20:00

EMA 5

10 Mins

BUY

2024-06-25 15:40:00

EMA 5

5 Mins

BUY

2024-06-25 15:25:00

ADX

5 Mins

BUY

2024-06-25 15:00:00

ADX

Hourly

SELL

2024-06-25 14:30:00

ADX

10 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

681

HLIND

HONG LEONG INDUSTRIES BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

630

DNEX

DAGANG NEXCHANGE BERHAD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

NOTION

NOTION VTEC BHD

572

GENTING

GENTING BHD

503

HEXCAP

HEXTAR CAPITAL BERHAD

465

PBBANK

PUBLIC BANK BHD

457

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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