[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 124.52%
YoY- 52.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 84,281 283,140 208,887 135,946 66,170 224,426 167,163 -36.57%
PBT 172,959 785,356 556,317 341,493 150,919 572,504 424,955 -44.98%
Tax -3,540 1,967 -8,798 -6,236 -2,379 -3,309 -4,163 -10.21%
NP 169,419 787,323 547,519 335,257 148,540 569,195 420,792 -45.38%
-
NP to SH 168,185 779,468 543,506 332,969 148,304 567,452 419,240 -45.51%
-
Tax Rate 2.05% -0.25% 1.58% 1.83% 1.58% 0.58% 0.98% -
Total Cost -85,138 -504,183 -338,632 -199,311 -82,370 -344,769 -253,629 -51.60%
-
Net Worth 3,802,298 3,678,905 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 14.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 397,154 62,750 62,784 - 274,887 63,598 -
Div Payout % - 50.95% 11.55% 18.86% - 48.44% 15.17% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,802,298 3,678,905 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 14.34%
NOSH 416,918 418,057 418,338 418,565 418,819 422,903 423,988 -1.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 201.02% 278.07% 262.11% 246.61% 224.48% 253.62% 251.73% -
ROE 4.42% 21.19% 15.39% 10.06% 4.44% 17.96% 13.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.22 67.73 49.93 32.48 15.80 53.07 39.43 -35.85%
EPS 40.34 186.45 129.92 79.55 35.41 134.18 98.88 -44.90%
DPS 0.00 95.00 15.00 15.00 0.00 65.00 15.00 -
NAPS 9.12 8.80 8.44 7.91 7.98 7.47 7.33 15.63%
Adjusted Per Share Value based on latest NOSH - 418,551
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.00 63.82 47.08 30.64 14.91 50.58 37.68 -36.56%
EPS 37.91 175.69 122.50 75.05 33.43 127.90 94.49 -45.51%
DPS 0.00 89.52 14.14 14.15 0.00 61.96 14.33 -
NAPS 8.5702 8.2921 7.9582 7.4625 7.5331 7.1204 7.0049 14.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 17.46 14.96 17.12 15.24 16.90 12.28 10.80 -
P/RPS 86.37 22.09 34.29 46.92 106.97 23.14 27.39 114.58%
P/EPS 43.28 8.02 13.18 19.16 47.73 9.15 10.92 149.81%
EY 2.31 12.46 7.59 5.22 2.10 10.93 9.16 -59.98%
DY 0.00 6.35 0.88 0.98 0.00 5.29 1.39 -
P/NAPS 1.91 1.70 2.03 1.93 2.12 1.64 1.47 19.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 -
Price 18.80 16.20 15.86 16.22 15.98 15.60 11.60 -
P/RPS 93.00 23.92 31.76 49.94 101.14 29.40 29.42 114.93%
P/EPS 46.60 8.69 12.21 20.39 45.13 11.63 11.73 150.20%
EY 2.15 11.51 8.19 4.90 2.22 8.60 8.52 -59.96%
DY 0.00 5.86 0.95 0.92 0.00 4.17 1.29 -
P/NAPS 2.06 1.84 1.88 2.05 2.00 2.09 1.58 19.28%

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