[BKAWAN] QoQ TTM Result on 30-Sep-2009 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -6.55%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 223,085 229,512 224,659 238,148 277,835 288,502 298,874 -17.75%
PBT 535,244 431,698 416,061 350,716 376,233 401,333 429,695 15.81%
Tax -7,138 -4,628 -5,066 -9,029 -8,989 -11,691 -10,972 -24.97%
NP 528,106 427,070 410,995 341,687 367,244 389,642 418,723 16.78%
-
NP to SH 525,508 426,221 409,316 337,348 361,010 380,134 408,852 18.27%
-
Tax Rate 1.33% 1.07% 1.22% 2.57% 2.39% 2.91% 2.55% -
Total Cost -305,021 -197,558 -186,336 -103,539 -89,409 -101,140 -119,849 86.72%
-
Net Worth 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 2,819,752 6.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 191,685 191,685 170,535 170,535 253,959 253,959 276,093 -21.64%
Div Payout % 36.48% 44.97% 41.66% 50.55% 70.35% 66.81% 67.53% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 2,819,752 6.72%
NOSH 424,026 425,374 425,657 426,265 426,419 426,561 426,588 -0.40%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 236.73% 186.08% 182.94% 143.48% 132.18% 135.06% 140.10% -
ROE 16.91% 14.17% 13.32% 11.40% 12.83% 14.03% 14.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.61 53.96 52.78 55.87 65.16 67.63 70.06 -17.42%
EPS 123.93 100.20 96.16 79.14 84.66 89.12 95.84 18.74%
DPS 45.00 45.00 40.00 40.00 59.00 59.00 64.00 -20.97%
NAPS 7.33 7.07 7.22 6.94 6.60 6.35 6.61 7.15%
Adjusted Per Share Value based on latest NOSH - 426,265
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.28 51.73 50.64 53.68 62.62 65.03 67.36 -17.75%
EPS 118.45 96.07 92.26 76.04 81.37 85.68 92.15 18.27%
DPS 43.20 43.20 38.44 38.44 57.24 57.24 62.23 -21.65%
NAPS 7.0055 6.7785 6.9269 6.6678 6.3434 6.1052 6.3556 6.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 10.80 10.68 10.28 9.26 8.85 8.00 7.90 -
P/RPS 20.53 19.79 19.48 16.57 13.58 11.83 11.28 49.23%
P/EPS 8.71 10.66 10.69 11.70 10.45 8.98 8.24 3.77%
EY 11.48 9.38 9.35 8.55 9.57 11.14 12.13 -3.61%
DY 4.17 4.21 3.89 4.32 6.67 7.37 8.10 -35.84%
P/NAPS 1.47 1.51 1.42 1.33 1.34 1.26 1.20 14.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 -
Price 11.60 10.40 10.08 10.12 9.30 8.80 8.40 -
P/RPS 22.05 19.28 19.10 18.11 14.27 13.01 11.99 50.27%
P/EPS 9.36 10.38 10.48 12.79 10.99 9.87 8.76 4.52%
EY 10.68 9.63 9.54 7.82 9.10 10.13 11.41 -4.32%
DY 3.88 4.33 3.97 3.95 6.34 6.70 7.62 -36.31%
P/NAPS 1.58 1.47 1.40 1.46 1.41 1.39 1.27 15.72%

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