[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 88.26%
YoY- 68.76%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 66,170 224,426 167,163 111,839 56,369 238,148 182,226 -49.00%
PBT 150,919 572,504 424,955 221,732 117,182 350,716 240,427 -26.62%
Tax -2,379 -3,309 -4,163 -2,731 -917 -9,029 -6,054 -46.25%
NP 148,540 569,195 420,792 219,001 116,265 341,687 234,373 -26.15%
-
NP to SH 148,304 567,452 419,240 218,124 115,864 337,348 231,080 -25.53%
-
Tax Rate 1.58% 0.58% 0.98% 1.23% 0.78% 2.57% 2.52% -
Total Cost -82,370 -344,769 -253,629 -107,162 -59,896 -103,539 -52,147 35.51%
-
Net Worth 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 12.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 274,887 63,598 63,803 - 170,485 42,642 -
Div Payout % - 48.44% 15.17% 29.25% - 50.54% 18.45% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 12.10%
NOSH 418,819 422,903 423,988 425,358 425,657 426,213 426,425 -1.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 224.48% 253.62% 251.73% 195.82% 206.26% 143.48% 128.62% -
ROE 4.44% 17.96% 13.49% 7.25% 3.77% 11.40% 8.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.80 53.07 39.43 26.29 13.24 55.88 42.73 -48.38%
EPS 35.41 134.18 98.88 51.28 27.22 79.15 54.19 -24.63%
DPS 0.00 65.00 15.00 15.00 0.00 40.00 10.00 -
NAPS 7.98 7.47 7.33 7.07 7.22 6.94 6.60 13.45%
Adjusted Per Share Value based on latest NOSH - 425,374
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.91 50.58 37.68 25.21 12.71 53.68 41.07 -49.01%
EPS 33.43 127.90 94.49 49.16 26.12 76.04 52.08 -25.52%
DPS 0.00 61.96 14.33 14.38 0.00 38.43 9.61 -
NAPS 7.5331 7.1204 7.0049 6.7783 6.9269 6.667 6.3435 12.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 16.90 12.28 10.80 10.68 10.28 9.26 8.85 -
P/RPS 106.97 23.14 27.39 40.62 77.63 16.57 20.71 197.91%
P/EPS 47.73 9.15 10.92 20.83 37.77 11.70 16.33 104.02%
EY 2.10 10.93 9.16 4.80 2.65 8.55 6.12 -50.89%
DY 0.00 5.29 1.39 1.40 0.00 4.32 1.13 -
P/NAPS 2.12 1.64 1.47 1.51 1.42 1.33 1.34 35.66%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 15.98 15.60 11.60 10.40 10.08 10.12 9.30 -
P/RPS 101.14 29.40 29.42 39.55 76.12 18.11 21.76 177.73%
P/EPS 45.13 11.63 11.73 20.28 37.03 12.79 17.16 90.19%
EY 2.22 8.60 8.52 4.93 2.70 7.82 5.83 -47.37%
DY 0.00 4.17 1.29 1.44 0.00 3.95 1.08 -
P/NAPS 2.00 2.09 1.58 1.47 1.40 1.46 1.41 26.16%

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