[BKAWAN] QoQ TTM Result on 31-Mar-2013 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

31-Mar-2013 [#2]

Profit Trend

QoQ- -0.55%

YoY- -21.12%

Quarter Report

BKB FY2013 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	9,653,428	9,466,245	7,050,192	4,876,558	2,651,914	336,541	324,087	854.98%
YoY %	1.98%	34.27%	44.57%	83.89%	687.99%	3.84%	-	-
Horiz. %	2,978.65%	2,920.90%	2,175.40%	1,504.71%	818.27%	103.84%	100.00%	-
PBT	1,318,016	1,285,791	1,138,650	1,013,679	830,288	625,644	642,879	61.17%
YoY %	2.51%	12.92%	12.33%	22.09%	32.71%	-2.68%	-	-
Horiz. %	205.02%	200.01%	177.12%	157.68%	129.15%	97.32%	100.00%	-
Tax	-250,842	-253,357	-174,211	-154,327	-95,968	-13,701	228	-
YoY %	0.99%	-45.43%	-12.88%	-60.81%	-600.45%	-6,109.21%	-	-
Horiz. %	-110,018.42%	-111,121.49%	-76,408.33%	-67,687.28%	-42,091.23%	-6,009.21%	100.00%	-
NP	1,067,174	1,032,434	964,439	859,352	734,320	611,943	643,107	40.03%
YoY %	3.36%	7.05%	12.23%	17.03%	20.00%	-4.85%	-	-
Horiz. %	165.94%	160.54%	149.97%	133.63%	114.18%	95.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	501,788	483,709	564,676	573,253	576,395	605,687	635,297	-14.51%
YoY %	3.74%	-14.34%	-1.50%	-0.55%	-4.84%	-4.66%	-	-
Horiz. %	78.98%	76.14%	88.88%	90.23%	90.73%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.03%	19.70%	15.30%	15.22%	11.56%	2.19%	-0.04%	-
YoY %	-3.40%	28.76%	0.53%	31.66%	427.85%	5,575.00%	-	-
Horiz. %	-47,575.00%	-49,250.00%	-38,250.00%	-38,050.00%	-28,900.00%	-5,475.00%	100.00%	-
Total Cost	8,586,254	8,433,811	6,085,753	4,017,206	1,917,594	-275,402	-319,020	-
YoY %	1.81%	38.58%	51.49%	109.49%	796.29%	13.67%	-	-
Horiz. %	-2,691.45%	-2,643.66%	-1,907.64%	-1,259.23%	-601.09%	86.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,715,364	3,994,051	3,833,276	3,810,675	3,897,656	3,735,179	3,576,451	20.17%
YoY %	18.06%	4.19%	0.59%	-2.23%	4.35%	4.44%	-	-
Horiz. %	131.84%	111.68%	107.18%	106.55%	108.98%	104.44%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	228,406	228,406	270,770	270,770	270,969	270,969	396,994	-30.75%
YoY %	0.00%	-15.65%	0.00%	-0.07%	0.00%	-31.74%	-	-
Horiz. %	57.53%	57.53%	68.21%	68.21%	68.26%	68.26%	100.00%	-
Div Payout %	45.52%	47.22%	47.95%	47.23%	47.01%	44.74%	62.49%	-
YoY %	-3.60%	-1.52%	1.52%	0.47%	5.07%	-28.40%	-	-
Horiz. %	72.84%	75.56%	76.73%	75.58%	75.23%	71.60%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	4,715,364	3,994,051	3,833,276	3,810,675	3,897,656	3,735,179	3,576,451	20.17%
YoY %	18.06%	4.19%	0.59%	-2.23%	4.35%	4.44%	-	-
Horiz. %	131.84%	111.68%	107.18%	106.55%	108.98%	104.44%	100.00%	-
NOSH	413,628	415,182	415,306	415,558	415,971	416,872	416,835	-0.51%
YoY %	-0.37%	-0.03%	-0.06%	-0.10%	-0.22%	0.01%	-	-
Horiz. %	99.23%	99.60%	99.63%	99.69%	99.79%	100.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	11.05%	10.91%	13.68%	17.62%	27.69%	181.83%	198.44%	-
YoY %	1.28%	-20.25%	-22.36%	-36.37%	-84.77%	-8.37%	-	-
Horiz. %	5.57%	5.50%	6.89%	8.88%	13.95%	91.63%	100.00%	-
ROE	10.64%	12.11%	14.73%	15.04%	14.79%	16.22%	17.76%	-
YoY %	-12.14%	-17.79%	-2.06%	1.69%	-8.82%	-8.67%	-	-
Horiz. %	59.91%	68.19%	82.94%	84.68%	83.28%	91.33%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	2,333.84	2,280.02	1,697.59	1,173.49	637.52	80.73	77.75	859.89%
YoY %	2.36%	34.31%	44.66%	84.07%	689.69%	3.83%	-	-
Horiz. %	3,001.72%	2,932.50%	2,183.40%	1,509.31%	819.96%	103.83%	100.00%	-
EPS	121.31	116.51	135.97	137.95	138.57	145.29	152.41	-14.07%
YoY %	4.12%	-14.31%	-1.44%	-0.45%	-4.63%	-4.67%	-	-
Horiz. %	79.59%	76.45%	89.21%	90.51%	90.92%	95.33%	100.00%	-
DPS	55.00	55.00	65.00	65.00	65.00	65.00	95.00	-30.46%
YoY %	0.00%	-15.38%	0.00%	0.00%	0.00%	-31.58%	-	-
Horiz. %	57.89%	57.89%	68.42%	68.42%	68.42%	68.42%	100.00%	-
NAPS	11.40	9.62	9.23	9.17	9.37	8.96	8.58	20.79%
YoY %	18.50%	4.23%	0.65%	-2.13%	4.58%	4.43%	-	-
Horiz. %	132.87%	112.12%	107.58%	106.88%	109.21%	104.43%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 415,558
RPS	2,175.83	2,133.64	1,589.08	1,099.15	597.73	75.85	73.05	854.95%
YoY %	1.98%	34.27%	44.57%	83.89%	688.04%	3.83%	-	-
Horiz. %	2,978.55%	2,920.79%	2,175.33%	1,504.65%	818.25%	103.83%	100.00%	-
EPS	113.10	109.03	127.28	129.21	129.92	136.52	143.19	-14.51%
YoY %	3.73%	-14.34%	-1.49%	-0.55%	-4.83%	-4.66%	-	-
Horiz. %	78.99%	76.14%	88.89%	90.24%	90.73%	95.34%	100.00%	-
DPS	51.48	51.48	61.03	61.03	61.08	61.08	89.48	-30.75%
YoY %	0.00%	-15.65%	0.00%	-0.08%	0.00%	-31.74%	-	-
Horiz. %	57.53%	57.53%	68.21%	68.21%	68.26%	68.26%	100.00%	-
NAPS	10.6282	9.0024	8.64	8.5891	8.7851	8.4189	8.0611	20.17%
YoY %	18.06%	4.19%	0.59%	-2.23%	4.35%	4.44%	-	-
Horiz. %	131.85%	111.68%	107.18%	106.55%	108.98%	104.44%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	19.60	18.50	18.70	18.10	19.00	18.00	18.38	-
P/RPS	0.84	0.81	1.10	1.54	2.98	22.30	23.64	-89.12%
YoY %	3.70%	-26.36%	-28.57%	-48.32%	-86.64%	-5.67%	-	-
Horiz. %	3.55%	3.43%	4.65%	6.51%	12.61%	94.33%	100.00%	-
P/EPS	16.16	15.88	13.75	13.12	13.71	12.39	12.06	21.47%
YoY %	1.76%	15.49%	4.80%	-4.30%	10.65%	2.74%	-	-
Horiz. %	134.00%	131.67%	114.01%	108.79%	113.68%	102.74%	100.00%	-
EY	6.19	6.30	7.27	7.62	7.29	8.07	8.29	-17.65%
YoY %	-1.75%	-13.34%	-4.59%	4.53%	-9.67%	-2.65%	-	-
Horiz. %	74.67%	76.00%	87.70%	91.92%	87.94%	97.35%	100.00%	-
DY	2.81	2.97	3.48	3.59	3.42	3.61	5.17	-33.32%
YoY %	-5.39%	-14.66%	-3.06%	4.97%	-5.26%	-30.17%	-	-
Horiz. %	54.35%	57.45%	67.31%	69.44%	66.15%	69.83%	100.00%	-
P/NAPS	1.72	1.92	2.03	1.97	2.03	2.01	2.14	-13.51%
YoY %	-10.42%	-5.42%	3.05%	-2.96%	1.00%	-6.07%	-	-
Horiz. %	80.37%	89.72%	94.86%	92.06%	94.86%	93.93%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	19/02/14	20/11/13	20/08/13	22/05/13	20/02/13	21/11/12	29/08/12	-
Price	20.00	20.00	18.26	19.10	18.58	17.74	18.96	-
P/RPS	0.86	0.88	1.08	1.63	2.91	21.97	24.39	-89.18%
YoY %	-2.27%	-18.52%	-33.74%	-43.99%	-86.75%	-9.92%	-	-
Horiz. %	3.53%	3.61%	4.43%	6.68%	11.93%	90.08%	100.00%	-
P/EPS	16.49	17.17	13.43	13.85	13.41	12.21	12.44	20.60%
YoY %	-3.96%	27.85%	-3.03%	3.28%	9.83%	-1.85%	-	-
Horiz. %	132.56%	138.02%	107.96%	111.33%	107.80%	98.15%	100.00%	-
EY	6.07	5.83	7.45	7.22	7.46	8.19	8.04	-17.04%
YoY %	4.12%	-21.74%	3.19%	-3.22%	-8.91%	1.87%	-	-
Horiz. %	75.50%	72.51%	92.66%	89.80%	92.79%	101.87%	100.00%	-
DY	2.75	2.75	3.56	3.40	3.50	3.66	5.01	-32.88%
YoY %	0.00%	-22.75%	4.71%	-2.86%	-4.37%	-26.95%	-	-
Horiz. %	54.89%	54.89%	71.06%	67.86%	69.86%	73.05%	100.00%	-
P/NAPS	1.75	2.08	1.98	2.08	1.98	1.98	2.21	-14.37%
YoY %	-15.87%	5.05%	-4.81%	5.05%	0.00%	-10.41%	-	-
Horiz. %	79.19%	94.12%	89.59%	94.12%	89.59%	89.59%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:20:00

EMA 5

10 Mins

BUY

2024-06-25 15:40:00

EMA 5

5 Mins

BUY

2024-06-25 15:25:00

ADX

5 Mins

BUY

2024-06-25 15:00:00

ADX

Hourly

SELL

2024-06-25 14:30:00

ADX

10 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

659

MPI

MALAYSIAN PACIFIC INDUSTRIES

641

YTLPOWR

YTL POWER INTERNATIONAL BHD

579

DNEX

DAGANG NEXCHANGE BERHAD

578

NOTION

NOTION VTEC BHD

574

GENTING

GENTING BHD

508

HEXCAP

HEXTAR CAPITAL BERHAD

464

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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