[BKAWAN] QoQ TTM Result on 31-Dec-2010 [#1] | Financial Results | I3investor

[BKAWAN] QoQ TTM Result on 31-Dec-2010 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

23-Feb-2011

Admission Sponsor

-

Sponsor

-

Financial Year

30-Sep-2011

Quarter

31-Dec-2010 [#1]

Profit Trend

QoQ- 5.72%

YoY- 46.56%

Quarter Report

BKB FY2011 Q1 Quarterly Report.pdf

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	283,140	266,150	248,533	234,227	224,426	223,085	229,512	15.01%
YoY %	6.38%	7.09%	6.11%	4.37%	0.60%	-2.80%	-	-
Horiz. %	123.37%	115.96%	108.29%	102.05%	97.78%	97.20%	100.00%	-
PBT	785,356	703,866	692,265	606,241	572,504	535,244	431,698	48.97%
YoY %	11.58%	1.68%	14.19%	5.89%	6.96%	23.99%	-	-
Horiz. %	181.92%	163.05%	160.36%	140.43%	132.62%	123.99%	100.00%	-
Tax	1,967	-7,944	-6,814	-4,771	-3,309	-7,138	-4,628	-
YoY %	124.76%	-16.58%	-42.82%	-44.18%	53.64%	-54.24%	-	-
Horiz. %	-42.50%	171.65%	147.23%	103.09%	71.50%	154.24%	100.00%	-
NP	787,323	695,922	685,451	601,470	569,195	528,106	427,070	50.29%
YoY %	13.13%	1.53%	13.96%	5.67%	7.78%	23.66%	-	-
Horiz. %	184.35%	162.95%	160.50%	140.84%	133.28%	123.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	779,468	691,718	682,297	599,892	567,452	525,508	426,221	49.49%
YoY %	12.69%	1.38%	13.74%	5.72%	7.98%	23.29%	-	-
Horiz. %	182.88%	162.29%	160.08%	140.75%	133.14%	123.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.25%	1.13%	0.98%	0.79%	0.58%	1.33%	1.07%	-
YoY %	-122.12%	15.31%	24.05%	36.21%	-56.39%	24.30%	-	-
Horiz. %	-23.36%	105.61%	91.59%	73.83%	54.21%	124.30%	100.00%	-
Total Cost	-504,183	-429,772	-436,918	-367,243	-344,769	-305,021	-197,558	86.64%
YoY %	-17.31%	1.64%	-18.97%	-6.52%	-13.03%	-54.40%	-	-
Horiz. %	255.21%	217.54%	221.16%	185.89%	174.52%	154.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,679,067	3,530,562	3,310,743	3,342,179	3,158,755	3,108,117	3,007,396	14.36%
YoY %	4.21%	6.64%	-0.94%	5.81%	1.63%	3.35%	-	-
Horiz. %	122.33%	117.40%	110.09%	111.13%	105.03%	103.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	397,243	274,212	274,212	275,235	275,235	191,685	191,685	62.47%
YoY %	44.87%	0.00%	-0.37%	0.00%	43.59%	0.00%	-	-
Horiz. %	207.24%	143.05%	143.05%	143.59%	143.59%	100.00%	100.00%	-
Div Payout %	50.96%	39.64%	40.19%	45.88%	48.50%	36.48%	44.97%	-
YoY %	28.56%	-1.37%	-12.40%	-5.40%	32.95%	-18.88%	-	-
Horiz. %	113.32%	88.15%	89.37%	102.02%	107.85%	81.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,679,067	3,530,562	3,310,743	3,342,179	3,158,755	3,108,117	3,007,396	14.36%
YoY %	4.21%	6.64%	-0.94%	5.81%	1.63%	3.35%	-	-
Horiz. %	122.33%	117.40%	110.09%	111.13%	105.03%	103.35%	100.00%	-
NOSH	418,075	418,313	418,551	418,819	422,858	424,026	425,374	-1.14%
YoY %	-0.06%	-0.06%	-0.06%	-0.96%	-0.28%	-0.32%	-	-
Horiz. %	98.28%	98.34%	98.40%	98.46%	99.41%	99.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	278.07%	261.48%	275.80%	256.79%	253.62%	236.73%	186.08%	-
YoY %	6.34%	-5.19%	7.40%	1.25%	7.13%	27.22%	-	-
Horiz. %	149.44%	140.52%	148.22%	138.00%	136.30%	127.22%	100.00%	-
ROE	21.19%	19.59%	20.61%	17.95%	17.96%	16.91%	14.17%	-
YoY %	8.17%	-4.95%	14.82%	-0.06%	6.21%	19.34%	-	-
Horiz. %	149.54%	138.25%	145.45%	126.68%	126.75%	119.34%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	67.72	63.62	59.38	55.93	53.07	52.61	53.96	16.33%
YoY %	6.44%	7.14%	6.17%	5.39%	0.87%	-2.50%	-	-
Horiz. %	125.50%	117.90%	110.04%	103.65%	98.35%	97.50%	100.00%	-
EPS	186.44	165.36	163.01	143.23	134.19	123.93	100.20	51.22%
YoY %	12.75%	1.44%	13.81%	6.74%	8.28%	23.68%	-	-
Horiz. %	186.07%	165.03%	162.68%	142.94%	133.92%	123.68%	100.00%	-
DPS	95.00	65.00	65.00	65.00	65.00	45.00	45.00	64.49%
YoY %	46.15%	0.00%	0.00%	0.00%	44.44%	0.00%	-	-
Horiz. %	211.11%	144.44%	144.44%	144.44%	144.44%	100.00%	100.00%	-
NAPS	8.80	8.44	7.91	7.98	7.47	7.33	7.07	15.69%
YoY %	4.27%	6.70%	-0.88%	6.83%	1.91%	3.68%	-	-
Horiz. %	124.47%	119.38%	111.88%	112.87%	105.66%	103.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 418,819
RPS	63.82	59.99	56.02	52.79	50.58	50.28	51.73	15.01%
YoY %	6.38%	7.09%	6.12%	4.37%	0.60%	-2.80%	-	-
Horiz. %	123.37%	115.97%	108.29%	102.05%	97.78%	97.20%	100.00%	-
EPS	175.69	155.91	153.79	135.21	127.90	118.45	96.07	49.49%
YoY %	12.69%	1.38%	13.74%	5.72%	7.98%	23.30%	-	-
Horiz. %	182.88%	162.29%	160.08%	140.74%	133.13%	123.30%	100.00%	-
DPS	89.54	61.81	61.81	62.04	62.04	43.20	43.20	62.49%
YoY %	44.86%	0.00%	-0.37%	0.00%	43.61%	0.00%	-	-
Horiz. %	207.27%	143.08%	143.08%	143.61%	143.61%	100.00%	100.00%	-
NAPS	8.2924	7.9577	7.4622	7.5331	7.1197	7.0055	6.7785	14.36%
YoY %	4.21%	6.64%	-0.94%	5.81%	1.63%	3.35%	-	-
Horiz. %	122.33%	117.40%	110.09%	111.13%	105.03%	103.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	14.96	17.12	15.24	16.90	12.28	10.80	10.68	-
P/RPS	22.09	26.91	25.67	30.22	23.14	20.53	19.79	7.59%
YoY %	-17.91%	4.83%	-15.06%	30.60%	12.71%	3.74%	-	-
Horiz. %	111.62%	135.98%	129.71%	152.70%	116.93%	103.74%	100.00%	-
P/EPS	8.02	10.35	9.35	11.80	9.15	8.71	10.66	-17.26%
YoY %	-22.51%	10.70%	-20.76%	28.96%	5.05%	-18.29%	-	-
Horiz. %	75.23%	97.09%	87.71%	110.69%	85.83%	81.71%	100.00%	-
EY	12.46	9.66	10.70	8.48	10.93	11.48	9.38	20.81%
YoY %	28.99%	-9.72%	26.18%	-22.42%	-4.79%	22.39%	-	-
Horiz. %	132.84%	102.99%	114.07%	90.41%	116.52%	122.39%	100.00%	-
DY	6.35	3.80	4.27	3.85	5.29	4.17	4.21	31.48%
YoY %	67.11%	-11.01%	10.91%	-27.22%	26.86%	-0.95%	-	-
Horiz. %	150.83%	90.26%	101.43%	91.45%	125.65%	99.05%	100.00%	-
P/NAPS	1.70	2.03	1.93	2.12	1.64	1.47	1.51	8.21%
YoY %	-16.26%	5.18%	-8.96%	29.27%	11.56%	-2.65%	-	-
Horiz. %	112.58%	134.44%	127.81%	140.40%	108.61%	97.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	16/08/11	25/05/11	23/02/11	29/11/10	18/08/10	26/05/10	-
Price	16.20	15.86	16.22	15.98	15.60	11.60	10.40	-
P/RPS	23.92	24.93	27.32	28.57	29.39	22.05	19.28	15.44%
YoY %	-4.05%	-8.75%	-4.38%	-2.79%	33.29%	14.37%	-	-
Horiz. %	124.07%	129.30%	141.70%	148.18%	152.44%	114.37%	100.00%	-
P/EPS	8.69	9.59	9.95	11.16	11.62	9.36	10.38	-11.16%
YoY %	-9.38%	-3.62%	-10.84%	-3.96%	24.15%	-9.83%	-	-
Horiz. %	83.72%	92.39%	95.86%	107.51%	111.95%	90.17%	100.00%	-
EY	11.51	10.43	10.05	8.96	8.60	10.68	9.63	12.61%
YoY %	10.35%	3.78%	12.17%	4.19%	-19.48%	10.90%	-	-
Horiz. %	119.52%	108.31%	104.36%	93.04%	89.30%	110.90%	100.00%	-
DY	5.86	4.10	4.01	4.07	4.17	3.88	4.33	22.32%
YoY %	42.93%	2.24%	-1.47%	-2.40%	7.47%	-10.39%	-	-
Horiz. %	135.33%	94.69%	92.61%	94.00%	96.30%	89.61%	100.00%	-
P/NAPS	1.84	1.88	2.05	2.00	2.09	1.58	1.47	16.12%
YoY %	-2.13%	-8.29%	2.50%	-4.31%	32.28%	7.48%	-	-
Horiz. %	125.17%	127.89%	139.46%	136.05%	142.18%	107.48%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 14:40:00

EMA 5

10 Mins

SELL

2024-06-26 14:35:00

EMA 5

5 Mins

SELL

2024-06-26 14:30:00

ADX

5 Mins

SELL

2024-06-26 14:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 12:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Bornin63

The Ever Increasing Demand for Renewable Energy in Malaysia?

2

peggy99

新加坡医美巨头进军马来西亚数据中心市场：Accrelist 拿督郑耀楗带领MCLEAN再创辉煌【MCLEAN】 -STOCK CODE 0167

3

save malaysia!

Putrajaya reviewing need to slash RON95 subsidy, says Rafizi

4

save malaysia!

Could PH’s desperation to court PAS stem for rising concerns that “big cracks” are emerging in UMNO?

5

save malaysia!

CEO of highway concessionaire, seven others arrested for bribery involving RM1.67b projects

6

save malaysia!

MAHB-GIP deal ‘crucial for the country’

7

save malaysia!

‘No threat to national security’

8

save malaysia!

Is Guan Eng’s denial of DAP not orchestrating PAS’ entry into Madani gov’t not matched by action?

Hot Stocks Today >

1

JCY INTERNATIONAL BERHAD

1000

2

PERAK TRANSIT BERHAD

766

3

HONG LEONG INDUSTRIES BHD

757

4

MALAYSIAN PACIFIC INDUSTRIES

727

5

YTL POWER INTERNATIONAL BHD

642

6

DAGANG NEXCHANGE BERHAD

608

7

NOTION VTEC BHD

582

8

SNS NETWORK TECHNOLOGY BERHAD

474

9

MY E.G. SERVICES BHD

451

10

GENTING BHD

434

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....