[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	84.79	70.89	56.73	61.85	63.97	55.88	54.84	7.52%
YoY %	19.61%	24.96%	-8.28%	-3.31%	14.48%	1.90%	-	-
Horiz. %	154.61%	129.27%	103.45%	112.78%	116.65%	101.90%	100.00%	-
EPS	135.53	184.46	142.29	78.43	127.48	73.99	70.27	11.55%
YoY %	-26.53%	29.64%	81.42%	-38.48%	72.29%	5.29%	-	-
Horiz. %	192.87%	262.50%	202.49%	111.61%	181.41%	105.29%	100.00%	-
DPS	21.22	21.30	21.58	14.47	21.98	14.71	11.78	10.29%
YoY %	-0.38%	-1.30%	49.14%	-34.17%	49.42%	24.87%	-	-
Horiz. %	180.14%	180.81%	183.19%	122.84%	186.59%	124.87%	100.00%	-
NAPS	9.1037	8.9873	7.9107	7.1638	6.9681	6.1905	5.1524	9.94%
YoY %	1.30%	13.61%	10.43%	2.81%	12.56%	20.15%	-	-
Horiz. %	176.69%	174.43%	153.53%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos