[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2012 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Sep-2012

Quarter

30-Jun-2012 [#3]

Profit Trend

QoQ- -5.0%

YoY- -26.53%

Quarter Report

BKB FY2012 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	13,351,073	11,506,165	9,284,646	333,112	278,516	222,884	242,968	94.92%
YoY %	16.03%	23.93%	2,687.24%	19.60%	24.96%	-8.27%	-	-
Horiz. %	5,494.99%	4,735.67%	3,821.35%	137.10%	114.63%	91.73%	100.00%	-
PBT	1,298,690	1,546,868	1,235,794	551,786	741,756	566,606	320,569	26.24%
YoY %	-16.04%	25.17%	123.96%	-25.61%	30.91%	76.75%	-	-
Horiz. %	405.12%	482.54%	385.50%	172.13%	231.39%	176.75%	100.00%	-
Tax	-276,905	-323,212	-228,062	-14,049	-11,730	-5,550	-8,072	80.20%
YoY %	14.33%	-41.72%	-1,523.33%	-19.77%	-111.35%	31.24%	-	-
Horiz. %	3,430.44%	4,004.11%	2,825.35%	174.05%	145.32%	68.76%	100.00%	-
NP	1,021,785	1,223,656	1,007,732	537,737	730,025	561,056	312,497	21.81%
YoY %	-16.50%	21.43%	87.40%	-26.34%	30.12%	79.54%	-	-
Horiz. %	326.97%	391.57%	322.48%	172.08%	233.61%	179.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	492,677	574,289	477,765	532,446	724,674	558,986	308,106	8.13%
YoY %	-14.21%	20.20%	-10.27%	-26.53%	29.64%	81.43%	-	-
Horiz. %	159.91%	186.39%	155.07%	172.81%	235.20%	181.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.32%	20.89%	18.45%	2.55%	1.58%	0.98%	2.52%	-
YoY %	2.06%	13.22%	623.53%	61.39%	61.22%	-61.11%	-	-
Horiz. %	846.03%	828.97%	732.14%	101.19%	62.70%	38.89%	100.00%	-
Total Cost	12,329,288	10,282,509	8,276,914	-204,625	-451,509	-338,172	-69,529	-
YoY %	19.91%	24.23%	4,144.92%	54.68%	-33.51%	-386.38%	-	-
Horiz. %	-17,732.58%	-14,788.81%	-11,904.26%	294.30%	649.38%	486.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,176,130	4,664,522	3,833,252	3,576,507	3,530,780	3,107,837	2,814,408	10.68%
YoY %	10.97%	21.69%	7.18%	1.30%	13.61%	10.43%	-	-
Horiz. %	183.92%	165.74%	136.20%	127.08%	125.45%	110.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	81,578	82,339	83,060	83,368	83,667	84,797	56,856	6.19%
YoY %	-0.92%	-0.87%	-0.37%	-0.36%	-1.33%	49.14%	-	-
Horiz. %	143.48%	144.82%	146.09%	146.63%	147.16%	149.14%	100.00%	-
Div Payout %	16.56%	14.34%	17.39%	15.66%	11.55%	15.17%	18.45%	-
YoY %	15.48%	-17.54%	11.05%	35.58%	-23.86%	-17.78%	-	-
Horiz. %	89.76%	77.72%	94.25%	84.88%	62.60%	82.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	5,176,130	4,664,522	3,833,252	3,576,507	3,530,780	3,107,837	2,814,408	10.68%
YoY %	10.97%	21.69%	7.18%	1.30%	13.61%	10.43%	-	-
Horiz. %	183.92%	165.74%	136.20%	127.08%	125.45%	110.43%	100.00%	-
NOSH	407,890	411,696	415,303	416,842	418,338	423,988	426,425	-0.73%
YoY %	-0.92%	-0.87%	-0.37%	-0.36%	-1.33%	-0.57%	-	-
Horiz. %	95.65%	96.55%	97.39%	97.75%	98.10%	99.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.65%	10.63%	10.85%	161.43%	262.11%	251.73%	128.62%	-
YoY %	-28.03%	-2.03%	-93.28%	-38.41%	4.12%	95.72%	-	-
Horiz. %	5.95%	8.26%	8.44%	125.51%	203.79%	195.72%	100.00%	-
ROE	9.52%	12.31%	12.46%	14.89%	20.52%	17.99%	10.95%	-
YoY %	-22.66%	-1.20%	-16.32%	-27.44%	14.06%	64.29%	-	-
Horiz. %	86.94%	112.42%	113.79%	135.98%	187.40%	164.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	3,273.20	2,794.82	2,235.63	79.91	66.58	52.57	56.98	96.36%
YoY %	17.12%	25.01%	2,697.68%	20.02%	26.65%	-7.74%	-	-
Horiz. %	5,744.47%	4,904.91%	3,923.53%	140.24%	116.85%	92.26%	100.00%	-
EPS	120.79	139.49	115.04	127.73	173.23	131.84	72.25	8.93%
YoY %	-13.41%	21.25%	-9.94%	-26.27%	31.39%	82.48%	-	-
Horiz. %	167.18%	193.07%	159.22%	176.79%	239.76%	182.48%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	13.33	6.99%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.04%	-	-
Horiz. %	150.04%	150.04%	150.04%	150.04%	150.04%	150.04%	100.00%	-
NAPS	12.69	11.33	9.23	8.58	8.44	7.33	6.60	11.50%
YoY %	12.00%	22.75%	7.58%	1.66%	15.14%	11.06%	-	-
Horiz. %	192.27%	171.67%	139.85%	130.00%	127.88%	111.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 416,835
RPS	3,009.26	2,593.43	2,092.71	75.08	62.78	50.24	54.76	94.92%
YoY %	16.03%	23.93%	2,687.31%	19.59%	24.96%	-8.25%	-	-
Horiz. %	5,495.36%	4,735.99%	3,821.60%	137.11%	114.65%	91.75%	100.00%	-
EPS	111.05	129.44	107.69	120.01	163.34	125.99	69.45	8.13%
YoY %	-14.21%	20.20%	-10.27%	-26.53%	29.65%	81.41%	-	-
Horiz. %	159.90%	186.38%	155.06%	172.80%	235.19%	181.41%	100.00%	-
DPS	18.39	18.56	18.72	18.79	18.86	19.11	12.82	6.19%
YoY %	-0.92%	-0.85%	-0.37%	-0.37%	-1.31%	49.06%	-	-
Horiz. %	143.45%	144.77%	146.02%	146.57%	147.11%	149.06%	100.00%	-
NAPS	11.6667	10.5136	8.64	8.0613	7.9582	7.0049	6.3435	10.68%
YoY %	10.97%	21.69%	7.18%	1.30%	13.61%	10.43%	-	-
Horiz. %	183.92%	165.74%	136.20%	127.08%	125.45%	110.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	18.22	19.80	18.70	18.38	17.12	10.80	8.85	-
P/RPS	0.56	0.71	0.84	23.00	25.71	20.54	15.53	-42.50%
YoY %	-21.13%	-15.48%	-96.35%	-10.54%	25.17%	32.26%	-	-
Horiz. %	3.61%	4.57%	5.41%	148.10%	165.55%	132.26%	100.00%	-
P/EPS	15.08	14.19	16.26	14.39	9.88	8.19	12.25	3.52%
YoY %	6.27%	-12.73%	13.00%	45.65%	20.63%	-33.14%	-	-
Horiz. %	123.10%	115.84%	132.73%	117.47%	80.65%	66.86%	100.00%	-
EY	6.63	7.05	6.15	6.95	10.12	12.21	8.16	-3.39%
YoY %	-5.96%	14.63%	-11.51%	-31.32%	-17.12%	49.63%	-	-
Horiz. %	81.25%	86.40%	75.37%	85.17%	124.02%	149.63%	100.00%	-
DY	1.10	1.01	1.07	1.09	1.17	1.85	1.51	-5.14%
YoY %	8.91%	-5.61%	-1.83%	-6.84%	-36.76%	22.52%	-	-
Horiz. %	72.85%	66.89%	70.86%	72.19%	77.48%	122.52%	100.00%	-
P/NAPS	1.44	1.75	2.03	2.14	2.03	1.47	1.34	1.20%
YoY %	-17.71%	-13.79%	-5.14%	5.42%	38.10%	9.70%	-	-
Horiz. %	107.46%	130.60%	151.49%	159.70%	151.49%	109.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	19/08/15	20/08/14	20/08/13	29/08/12	16/08/11	18/08/10	26/08/09	-
Price	17.82	19.66	18.26	18.96	15.86	11.60	9.30	-
P/RPS	0.54	0.70	0.82	23.73	23.82	22.07	16.32	-43.32%
YoY %	-22.86%	-14.63%	-96.54%	-0.38%	7.93%	35.23%	-	-
Horiz. %	3.31%	4.29%	5.02%	145.40%	145.96%	135.23%	100.00%	-
P/EPS	14.75	14.09	15.87	14.84	9.16	8.80	12.87	2.29%
YoY %	4.68%	-11.22%	6.94%	62.01%	4.09%	-31.62%	-	-
Horiz. %	114.61%	109.48%	123.31%	115.31%	71.17%	68.38%	100.00%	-
EY	6.78	7.10	6.30	6.74	10.92	11.37	7.77	-2.24%
YoY %	-4.51%	12.70%	-6.53%	-38.28%	-3.96%	46.33%	-	-
Horiz. %	87.26%	91.38%	81.08%	86.74%	140.54%	146.33%	100.00%	-
DY	1.12	1.02	1.10	1.05	1.26	1.72	1.43	-3.98%
YoY %	9.80%	-7.27%	4.76%	-16.67%	-26.74%	20.28%	-	-
Horiz. %	78.32%	71.33%	76.92%	73.43%	88.11%	120.28%	100.00%	-
P/NAPS	1.40	1.74	1.98	2.21	1.88	1.58	1.41	-0.11%
YoY %	-19.54%	-12.12%	-10.41%	17.55%	18.99%	12.06%	-	-
Horiz. %	99.29%	123.40%	140.43%	156.74%	133.33%	112.06%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:50:00

EMA 5

10 Mins

BUY

2024-06-21 16:30:00

EMA 5

5 Mins

BUY

2024-06-21 16:30:00

ADX

5 Mins

BUY

2024-06-21 15:00:00

EMA 5

30 Mins

SELL

2024-06-21 14:50:00

EMA 5

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

866

GENTING

GENTING BHD

632

NOTION

NOTION VTEC BHD

575

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

PTRANS

PERAK TRANSIT BERHAD

508

HLIND

HONG LEONG INDUSTRIES BHD

474

DNEX

DAGANG NEXCHANGE BERHAD

440

PBBANK

PUBLIC BANK BHD

417

TOPGLOV

TOP GLOVE CORPORATION BHD

325

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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