[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Jun-2009 [#3]

Profit Trend

QoQ- 19.19%

YoY- -38.48%

Quarter Report

BKB FY2009 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	333,112	278,516	222,884	242,968	251,304	219,525	215,436	7.52%
YoY %	19.60%	24.96%	-8.27%	-3.32%	14.48%	1.90%	-	-
Horiz. %	154.62%	129.28%	103.46%	112.78%	116.65%	101.90%	100.00%	-
PBT	551,786	741,756	566,606	320,569	515,965	303,726	287,353	11.47%
YoY %	-25.61%	30.91%	76.75%	-37.87%	69.88%	5.70%	-	-
Horiz. %	192.02%	258.13%	197.18%	111.56%	179.56%	105.70%	100.00%	-
Tax	-14,049	-11,730	-5,550	-8,072	-7,752	-5,341	-4,552	20.64%
YoY %	-19.77%	-111.35%	31.24%	-4.13%	-45.14%	-17.33%	-	-
Horiz. %	308.63%	257.69%	121.92%	177.33%	170.30%	117.33%	100.00%	-
NP	537,737	730,025	561,056	312,497	508,213	298,385	282,801	11.29%
YoY %	-26.34%	30.12%	79.54%	-38.51%	70.32%	5.51%	-	-
Horiz. %	190.15%	258.14%	198.39%	110.50%	179.71%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	532,446	724,674	558,986	308,106	500,812	290,684	276,058	11.55%
YoY %	-26.53%	29.64%	81.43%	-38.48%	72.29%	5.30%	-	-
Horiz. %	192.87%	262.51%	202.49%	111.61%	181.42%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.55%	1.58%	0.98%	2.52%	1.50%	1.76%	1.58%	-
YoY %	61.39%	61.22%	-61.11%	68.00%	-14.77%	11.39%	-	-
Horiz. %	161.39%	100.00%	62.03%	159.49%	94.94%	111.39%	100.00%	-
Total Cost	-204,625	-451,509	-338,172	-69,529	-256,909	-78,860	-67,365	20.32%
YoY %	54.68%	-33.51%	-386.38%	72.94%	-225.78%	-17.06%	-	-
Horiz. %	303.76%	670.24%	502.00%	103.21%	381.37%	117.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	9.94%
YoY %	1.30%	13.61%	10.43%	2.81%	12.56%	20.15%	-	-
Horiz. %	176.69%	174.43%	153.54%	139.04%	135.24%	120.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	83,368	83,667	84,797	56,856	86,356	57,801	46,266	10.30%
YoY %	-0.36%	-1.33%	49.14%	-34.16%	49.40%	24.93%	-	-
Horiz. %	180.19%	180.84%	183.28%	122.89%	186.65%	124.93%	100.00%	-
Div Payout %	15.66%	11.55%	15.17%	18.45%	17.24%	19.88%	16.76%	-
YoY %	35.58%	-23.86%	-17.78%	7.02%	-13.28%	18.62%	-	-
Horiz. %	93.44%	68.91%	90.51%	110.08%	102.86%	118.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	9.94%
YoY %	1.30%	13.61%	10.43%	2.81%	12.56%	20.15%	-	-
Horiz. %	176.69%	174.43%	153.54%	139.04%	135.24%	120.15%	100.00%	-
NOSH	416,842	418,338	423,988	426,425	431,784	433,511	289,167	6.27%
YoY %	-0.36%	-1.33%	-0.57%	-1.24%	-0.40%	49.92%	-	-
Horiz. %	144.15%	144.67%	146.62%	147.47%	149.32%	149.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	161.43%	262.11%	251.73%	128.62%	202.23%	135.92%	131.27%	-
YoY %	-38.41%	4.12%	95.72%	-36.40%	48.79%	3.54%	-	-
Horiz. %	122.98%	199.67%	191.77%	97.98%	154.06%	103.54%	100.00%	-
ROE	14.89%	20.52%	17.99%	10.95%	18.29%	11.95%	13.64%	-
YoY %	-27.44%	14.06%	64.29%	-40.13%	53.05%	-12.39%	-	-
Horiz. %	109.16%	150.44%	131.89%	80.28%	134.09%	87.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	79.91	66.58	52.57	56.98	58.20	50.64	74.50	1.17%
YoY %	20.02%	26.65%	-7.74%	-2.10%	14.93%	-32.03%	-	-
Horiz. %	107.26%	89.37%	70.56%	76.48%	78.12%	67.97%	100.00%	-
EPS	127.73	173.23	131.84	72.25	115.99	67.05	63.65	12.29%
YoY %	-26.27%	31.39%	82.48%	-37.71%	72.99%	5.34%	-	-
Horiz. %	200.68%	272.16%	207.13%	113.51%	182.23%	105.34%	100.00%	-
DPS	20.00	20.00	20.00	13.33	20.00	13.33	16.00	3.78%
YoY %	0.00%	0.00%	50.04%	-33.35%	50.04%	-16.69%	-	-
Horiz. %	125.00%	125.00%	125.00%	83.31%	125.00%	83.31%	100.00%	-
NAPS	8.58	8.44	7.33	6.60	6.34	5.61	7.00	3.44%
YoY %	1.66%	15.14%	11.06%	4.10%	13.01%	-19.86%	-	-
Horiz. %	122.57%	120.57%	104.71%	94.29%	90.57%	80.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,419
RPS	75.08	62.78	50.24	54.76	56.64	49.48	48.56	7.52%
YoY %	19.59%	24.96%	-8.25%	-3.32%	14.47%	1.89%	-	-
Horiz. %	154.61%	129.28%	103.46%	112.77%	116.64%	101.89%	100.00%	-
EPS	120.01	163.34	125.99	69.45	112.88	65.52	62.22	11.55%
YoY %	-26.53%	29.65%	81.41%	-38.47%	72.28%	5.30%	-	-
Horiz. %	192.88%	262.52%	202.49%	111.62%	181.42%	105.30%	100.00%	-
DPS	18.79	18.86	19.11	12.82	19.46	13.03	10.43	10.29%
YoY %	-0.37%	-1.31%	49.06%	-34.12%	49.35%	24.93%	-	-
Horiz. %	180.15%	180.82%	183.22%	122.91%	186.58%	124.93%	100.00%	-
NAPS	8.0613	7.9582	7.0049	6.3435	6.1702	5.4816	4.5624	9.94%
YoY %	1.30%	13.61%	10.43%	2.81%	12.56%	20.15%	-	-
Horiz. %	176.69%	174.43%	153.54%	139.04%	135.24%	120.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	18.38	17.12	10.80	8.85	10.60	8.90	7.90	-
P/RPS	23.00	25.71	20.54	15.53	18.21	17.58	10.60	13.76%
YoY %	-10.54%	25.17%	32.26%	-14.72%	3.58%	65.85%	-	-
Horiz. %	216.98%	242.55%	193.77%	146.51%	171.79%	165.85%	100.00%	-
P/EPS	14.39	9.88	8.19	12.25	9.14	13.27	8.28	9.63%
YoY %	45.65%	20.63%	-33.14%	34.03%	-31.12%	60.27%	-	-
Horiz. %	173.79%	119.32%	98.91%	147.95%	110.39%	160.27%	100.00%	-
EY	6.95	10.12	12.21	8.16	10.94	7.53	12.08	-8.79%
YoY %	-31.32%	-17.12%	49.63%	-25.41%	45.29%	-37.67%	-	-
Horiz. %	57.53%	83.77%	101.08%	67.55%	90.56%	62.33%	100.00%	-
DY	1.09	1.17	1.85	1.51	1.89	1.50	2.03	-9.83%
YoY %	-6.84%	-36.76%	22.52%	-20.11%	26.00%	-26.11%	-	-
Horiz. %	53.69%	57.64%	91.13%	74.38%	93.10%	73.89%	100.00%	-
P/NAPS	2.14	2.03	1.47	1.34	1.67	1.59	1.13	11.21%
YoY %	5.42%	38.10%	9.70%	-19.76%	5.03%	40.71%	-	-
Horiz. %	189.38%	179.65%	130.09%	118.58%	147.79%	140.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	-
Price	18.96	15.86	11.60	9.30	8.30	8.10	9.25	-
P/RPS	23.73	23.82	22.07	16.32	14.26	16.00	12.42	11.38%
YoY %	-0.38%	7.93%	35.23%	14.45%	-10.88%	28.82%	-	-
Horiz. %	191.06%	191.79%	177.70%	131.40%	114.81%	128.82%	100.00%	-
P/EPS	14.84	9.16	8.80	12.87	7.16	12.08	9.69	7.35%
YoY %	62.01%	4.09%	-31.62%	79.75%	-40.73%	24.66%	-	-
Horiz. %	153.15%	94.53%	90.82%	132.82%	73.89%	124.66%	100.00%	-
EY	6.74	10.92	11.37	7.77	13.97	8.28	10.32	-6.84%
YoY %	-38.28%	-3.96%	46.33%	-44.38%	68.72%	-19.77%	-	-
Horiz. %	65.31%	105.81%	110.17%	75.29%	135.37%	80.23%	100.00%	-
DY	1.05	1.26	1.72	1.43	2.41	1.65	1.73	-7.97%
YoY %	-16.67%	-26.74%	20.28%	-40.66%	46.06%	-4.62%	-	-
Horiz. %	60.69%	72.83%	99.42%	82.66%	139.31%	95.38%	100.00%	-
P/NAPS	2.21	1.88	1.58	1.41	1.31	1.44	1.32	8.96%
YoY %	17.55%	18.99%	12.06%	7.63%	-9.03%	9.09%	-	-
Horiz. %	167.42%	142.42%	119.70%	106.82%	99.24%	109.09%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 09:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-05 09:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-07-05 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-07-05 09:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-07-05 08:00:00

TURTLE SYSTEM 20

Daily

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.11

-0.01

79,472,300

HSI-HWE

0.12

+0.005

59,155,500

NOVAMSC

0.255

+0.025

58,664,200

HSI-CXN

0.195

-0.015

52,253,900

SNS

0.93

+0.045

36,223,400

HSI-HWW

0.225

+0.01

33,896,400

ORGABIO

0.49

+0.06

31,404,500

VELESTO

0.275

-0.005

24,943,600

MUIIND

0.09

0.00

24,344,300

AHB-WC

0.075

0.00

20,234,000

More active Stocks

KLK

20.38

+0.30

47,100

KOBAY

2.38

+0.20

4,972,500

IJM-C76

0.735

+0.175

80,000

PPB

14.32

+0.14

17,900

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

PETDAG

17.36

+0.12

16,000

NESTLE

122.10

+0.10

1,100

PTRB

0.715

+0.09

13,646,300

MERCURY

0.98

+0.085

62,000

More gainer Stocks

TOYOVEN

0.885

-0.175

6,056,700

MRDIY-C28

0.085

-0.165

113,000

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

7,600

HLBANK

19.16

-0.10

102,400

SYNERGY

1.49

-0.09

735,300

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

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