[BKAWAN] QoQ TTM 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- 21.33%

YoY- 0.11%

Quarter Report

BKB FY2010 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	224,426	223,085	229,512	224,659	238,148	277,835	288,502	-15.40%
YoY %	0.60%	-2.80%	2.16%	-5.66%	-14.28%	-3.70%	-	-
Horiz. %	77.79%	77.33%	79.55%	77.87%	82.55%	96.30%	100.00%	-
PBT	572,504	535,244	431,698	416,061	350,716	376,233	401,333	26.69%
YoY %	6.96%	23.99%	3.76%	18.63%	-6.78%	-6.25%	-	-
Horiz. %	142.65%	133.37%	107.57%	103.67%	87.39%	93.75%	100.00%	-
Tax	-3,309	-7,138	-4,628	-5,066	-9,029	-8,989	-11,691	-56.85%
YoY %	53.64%	-54.24%	8.65%	43.89%	-0.44%	23.11%	-	-
Horiz. %	28.30%	61.06%	39.59%	43.33%	77.23%	76.89%	100.00%	-
NP	569,195	528,106	427,070	410,995	341,687	367,244	389,642	28.71%
YoY %	7.78%	23.66%	3.91%	20.28%	-6.96%	-5.75%	-	-
Horiz. %	146.08%	135.54%	109.61%	105.48%	87.69%	94.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	567,452	525,508	426,221	409,316	337,348	361,010	380,134	30.58%
YoY %	7.98%	23.29%	4.13%	21.33%	-6.55%	-5.03%	-	-
Horiz. %	149.28%	138.24%	112.12%	107.68%	88.74%	94.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.58%	1.33%	1.07%	1.22%	2.57%	2.39%	2.91%	-
YoY %	-56.39%	24.30%	-12.30%	-52.53%	7.53%	-17.87%	-	-
Horiz. %	19.93%	45.70%	36.77%	41.92%	88.32%	82.13%	100.00%	-
Total Cost	-344,769	-305,021	-197,558	-186,336	-103,539	-89,409	-101,140	126.33%
YoY %	-13.03%	-54.40%	-6.02%	-79.97%	-15.80%	11.60%	-	-
Horiz. %	340.88%	301.58%	195.33%	184.24%	102.37%	88.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,158,755	3,108,117	3,007,396	3,073,247	2,958,282	2,814,369	2,708,666	10.78%
YoY %	1.63%	3.35%	-2.14%	3.89%	5.11%	3.90%	-	-
Horiz. %	116.62%	114.75%	111.03%	113.46%	109.22%	103.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	275,235	191,685	191,685	170,535	170,535	253,959	253,959	5.50%
YoY %	43.59%	0.00%	12.40%	0.00%	-32.85%	0.00%	-	-
Horiz. %	108.38%	75.48%	75.48%	67.15%	67.15%	100.00%	100.00%	-
Div Payout %	48.50%	36.48%	44.97%	41.66%	50.55%	70.35%	66.81%	-
YoY %	32.95%	-18.88%	7.95%	-17.59%	-28.14%	5.30%	-	-
Horiz. %	72.59%	54.60%	67.31%	62.36%	75.66%	105.30%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	3,158,755	3,108,117	3,007,396	3,073,247	2,958,282	2,814,369	2,708,666	10.78%
YoY %	1.63%	3.35%	-2.14%	3.89%	5.11%	3.90%	-	-
Horiz. %	116.62%	114.75%	111.03%	113.46%	109.22%	103.90%	100.00%	-
NOSH	422,858	424,026	425,374	425,657	426,265	426,419	426,561	-0.57%
YoY %	-0.28%	-0.32%	-0.07%	-0.14%	-0.04%	-0.03%	-	-
Horiz. %	99.13%	99.41%	99.72%	99.79%	99.93%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	253.62%	236.73%	186.08%	182.94%	143.48%	132.18%	135.06%	-
YoY %	7.13%	27.22%	1.72%	27.50%	8.55%	-2.13%	-	-
Horiz. %	187.78%	175.28%	137.78%	135.45%	106.23%	97.87%	100.00%	-
ROE	17.96%	16.91%	14.17%	13.32%	11.40%	12.83%	14.03%	-
YoY %	6.21%	19.34%	6.38%	16.84%	-11.15%	-8.55%	-	-
Horiz. %	128.01%	120.53%	101.00%	94.94%	81.25%	91.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	53.07	52.61	53.96	52.78	55.87	65.16	67.63	-14.91%
YoY %	0.87%	-2.50%	2.24%	-5.53%	-14.26%	-3.65%	-	-
Horiz. %	78.47%	77.79%	79.79%	78.04%	82.61%	96.35%	100.00%	-
EPS	134.19	123.93	100.20	96.16	79.14	84.66	89.12	31.33%
YoY %	8.28%	23.68%	4.20%	21.51%	-6.52%	-5.00%	-	-
Horiz. %	150.57%	139.06%	112.43%	107.90%	88.80%	95.00%	100.00%	-
DPS	65.00	45.00	45.00	40.00	40.00	59.00	59.00	6.66%
YoY %	44.44%	0.00%	12.50%	0.00%	-32.20%	0.00%	-	-
Horiz. %	110.17%	76.27%	76.27%	67.80%	67.80%	100.00%	100.00%	-
NAPS	7.47	7.33	7.07	7.22	6.94	6.60	6.35	11.42%
YoY %	1.91%	3.68%	-2.08%	4.03%	5.15%	3.94%	-	-
Horiz. %	117.64%	115.43%	111.34%	113.70%	109.29%	103.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 425,657
RPS	50.58	50.28	51.73	50.64	53.68	62.62	65.03	-15.41%
YoY %	0.60%	-2.80%	2.15%	-5.66%	-14.28%	-3.71%	-	-
Horiz. %	77.78%	77.32%	79.55%	77.87%	82.55%	96.29%	100.00%	-
EPS	127.90	118.45	96.07	92.26	76.04	81.37	85.68	30.58%
YoY %	7.98%	23.30%	4.13%	21.33%	-6.55%	-5.03%	-	-
Horiz. %	149.28%	138.25%	112.13%	107.68%	88.75%	94.97%	100.00%	-
DPS	62.04	43.20	43.20	38.44	38.44	57.24	57.24	5.50%
YoY %	43.61%	0.00%	12.38%	0.00%	-32.84%	0.00%	-	-
Horiz. %	108.39%	75.47%	75.47%	67.16%	67.16%	100.00%	100.00%	-
NAPS	7.1197	7.0055	6.7785	6.9269	6.6678	6.3434	6.1052	10.78%
YoY %	1.63%	3.35%	-2.14%	3.89%	5.11%	3.90%	-	-
Horiz. %	116.62%	114.75%	111.03%	113.46%	109.22%	103.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	20.53	19.79	19.48	16.57	13.58	11.83	56.34%
YoY %	12.71%	3.74%	1.59%	17.56%	22.02%	14.79%	-	-
Horiz. %	195.60%	173.54%	167.29%	164.67%	140.07%	114.79%	100.00%	-
P/EPS	9.15	8.71	10.66	10.69	11.70	10.45	8.98	1.25%
YoY %	5.05%	-18.29%	-0.28%	-8.63%	11.96%	16.37%	-	-
Horiz. %	101.89%	96.99%	118.71%	119.04%	130.29%	116.37%	100.00%	-
EY	10.93	11.48	9.38	9.35	8.55	9.57	11.14	-1.25%
YoY %	-4.79%	22.39%	0.32%	9.36%	-10.66%	-14.09%	-	-
Horiz. %	98.11%	103.05%	84.20%	83.93%	76.75%	85.91%	100.00%	-
DY	5.29	4.17	4.21	3.89	4.32	6.67	7.37	-19.81%
YoY %	26.86%	-0.95%	8.23%	-9.95%	-35.23%	-9.50%	-	-
Horiz. %	71.78%	56.58%	57.12%	52.78%	58.62%	90.50%	100.00%	-
P/NAPS	1.64	1.47	1.51	1.42	1.33	1.34	1.26	19.19%
YoY %	11.56%	-2.65%	6.34%	6.77%	-0.75%	6.35%	-	-
Horiz. %	130.16%	116.67%	119.84%	112.70%	105.56%	106.35%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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	29.39	22.05	19.28	19.10	18.11	14.27	13.01	72.08%
YoY %	33.29%	14.37%	0.94%	5.47%	26.91%	9.68%	-	-
Horiz. %	225.90%	169.49%	148.19%	146.81%	139.20%	109.68%	100.00%	-
P/EPS	11.62	9.36	10.38	10.48	12.79	10.99	9.87	11.48%
YoY %	24.15%	-9.83%	-0.95%	-18.06%	16.38%	11.35%	-	-
Horiz. %	117.73%	94.83%	105.17%	106.18%	129.58%	111.35%	100.00%	-
EY	8.60	10.68	9.63	9.54	7.82	9.10	10.13	-10.33%
YoY %	-19.48%	10.90%	0.94%	21.99%	-14.07%	-10.17%	-	-
Horiz. %	84.90%	105.43%	95.06%	94.18%	77.20%	89.83%	100.00%	-
DY	4.17	3.88	4.33	3.97	3.95	6.34	6.70	-27.08%
YoY %	7.47%	-10.39%	9.07%	0.51%	-37.70%	-5.37%	-	-
Horiz. %	62.24%	57.91%	64.63%	59.25%	58.96%	94.63%	100.00%	-
P/NAPS	2.09	1.58	1.47	1.40	1.46	1.41	1.39	31.21%
YoY %	32.28%	7.48%	5.00%	-4.11%	3.55%	1.44%	-	-
Horiz. %	150.36%	113.67%	105.76%	100.72%	105.04%	101.44%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:50:00

ADX

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:30:00

EMA 5

30 Mins

BUY

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

922

HLIND

HONG LEONG INDUSTRIES BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

671

JCY

JCY INTERNATIONAL BERHAD

669

GENTING

GENTING BHD

635

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MAYBANK

MALAYAN BANKING BHD

518

NOTION

NOTION VTEC BHD

516

MYEG

MY E.G. SERVICES BHD

498

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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