[BKAWAN] YoY Annualized Quarter Result on 30-Sep-2010 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Sep-2010 [#4]

Profit Trend

QoQ- 1.51%

YoY- 68.21%

Quarter Report

BKB FY2010 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	9,466,245	336,541	283,140	224,426	238,148	284,087	219,242	87.19%
YoY %	2,712.81%	18.86%	26.16%	-5.76%	-16.17%	29.58%	-	-
Horiz. %	4,317.72%	153.50%	129.14%	102.36%	108.62%	129.58%	100.00%	-
PBT	1,285,791	625,644	785,356	572,504	350,716	522,780	359,904	23.61%
YoY %	105.51%	-20.34%	37.18%	63.24%	-32.91%	45.26%	-	-
Horiz. %	357.26%	173.84%	218.21%	159.07%	97.45%	145.26%	100.00%	-
Tax	-253,357	-13,701	1,967	-3,309	-9,029	-8,749	-24,447	47.60%
YoY %	-1,749.19%	-796.54%	159.44%	63.35%	-3.20%	64.21%	-	-
Horiz. %	1,036.35%	56.04%	-8.05%	13.54%	36.93%	35.79%	100.00%	-
NP	1,032,434	611,943	787,323	569,195	341,687	514,031	335,457	20.58%
YoY %	68.71%	-22.28%	38.32%	66.58%	-33.53%	53.23%	-	-
Horiz. %	307.77%	182.42%	234.70%	169.68%	101.86%	153.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	483,709	605,687	779,468	567,452	337,348	505,539	348,413	5.61%
YoY %	-20.14%	-22.29%	37.36%	68.21%	-33.27%	45.10%	-	-
Horiz. %	138.83%	173.84%	223.72%	162.87%	96.82%	145.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.70%	2.19%	-0.25%	0.58%	2.57%	1.67%	6.79%	-
YoY %	799.54%	976.00%	-143.10%	-77.43%	53.89%	-75.41%	-	-
Horiz. %	290.13%	32.25%	-3.68%	8.54%	37.85%	24.59%	100.00%	-
Total Cost	8,433,811	-275,402	-504,183	-344,769	-103,539	-229,944	-116,215	-
YoY %	3,162.36%	45.38%	-46.24%	-232.98%	54.97%	-97.86%	-	-
Horiz. %	-7,257.08%	236.98%	433.84%	296.66%	89.09%	197.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,570,577	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	10.09%
YoY %	22.40%	1.50%	16.45%	6.80%	3.01%	11.92%	-	-
Horiz. %	178.14%	145.54%	143.39%	123.13%	115.28%	111.92%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	228,321	270,898	397,154	274,887	170,485	275,944	216,701	0.87%
YoY %	-15.72%	-31.79%	44.48%	61.24%	-38.22%	27.34%	-	-
Horiz. %	105.36%	125.01%	183.27%	126.85%	78.67%	127.34%	100.00%	-
Div Payout %	47.20%	44.73%	50.95%	48.44%	50.54%	54.58%	62.20%	-
YoY %	5.52%	-12.21%	5.18%	-4.16%	-7.40%	-12.25%	-	-
Horiz. %	75.88%	71.91%	81.91%	77.88%	81.25%	87.75%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,570,577	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	10.09%
YoY %	22.40%	1.50%	16.45%	6.80%	3.01%	11.92%	-	-
Horiz. %	178.14%	145.54%	143.39%	123.13%	115.28%	111.92%	100.00%	-
NOSH	415,129	416,766	418,057	422,903	426,213	431,163	433,403	-0.71%
YoY %	-0.39%	-0.31%	-1.15%	-0.78%	-1.15%	-0.52%	-	-
Horiz. %	95.78%	96.16%	96.46%	97.58%	98.34%	99.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.91%	181.83%	278.07%	253.62%	143.48%	180.94%	153.01%	-
YoY %	-94.00%	-34.61%	9.64%	76.76%	-20.70%	18.25%	-	-
Horiz. %	7.13%	118.84%	181.73%	165.75%	93.77%	118.25%	100.00%	-
ROE	10.58%	16.22%	21.19%	17.96%	11.40%	17.61%	13.58%	-
YoY %	-34.77%	-23.45%	17.98%	57.54%	-35.26%	29.68%	-	-
Horiz. %	77.91%	119.44%	156.04%	132.25%	83.95%	129.68%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	2,280.31	80.75	67.73	53.07	55.88	65.89	50.59	88.53%
YoY %	2,723.91%	19.22%	27.62%	-5.03%	-15.19%	30.24%	-	-
Horiz. %	4,507.43%	159.62%	133.88%	104.90%	110.46%	130.24%	100.00%	-
EPS	116.52	145.33	186.45	134.18	79.15	117.25	80.39	6.37%
YoY %	-19.82%	-22.05%	38.96%	69.53%	-32.49%	45.85%	-	-
Horiz. %	144.94%	180.78%	231.93%	166.91%	98.46%	145.85%	100.00%	-
DPS	55.00	65.00	95.00	65.00	40.00	64.00	50.00	1.59%
YoY %	-15.38%	-31.58%	46.15%	62.50%	-37.50%	28.00%	-	-
Horiz. %	110.00%	130.00%	190.00%	130.00%	80.00%	128.00%	100.00%	-
NAPS	11.01	8.96	8.80	7.47	6.94	6.66	5.92	10.88%
YoY %	22.88%	1.82%	17.80%	7.64%	4.20%	12.50%	-	-
Horiz. %	185.98%	151.35%	148.65%	126.18%	117.23%	112.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 422,858
RPS	2,133.64	75.85	63.82	50.58	53.68	64.03	49.42	87.19%
YoY %	2,712.97%	18.85%	26.18%	-5.77%	-16.16%	29.56%	-	-
Horiz. %	4,317.36%	153.48%	129.14%	102.35%	108.62%	129.56%	100.00%	-
EPS	109.03	136.52	175.69	127.90	76.04	113.95	78.53	5.61%
YoY %	-20.14%	-22.29%	37.37%	68.20%	-33.27%	45.10%	-	-
Horiz. %	138.84%	173.84%	223.72%	162.87%	96.83%	145.10%	100.00%	-
DPS	51.46	61.06	89.52	61.96	38.43	62.20	48.84	0.87%
YoY %	-15.72%	-31.79%	44.48%	61.23%	-38.22%	27.35%	-	-
Horiz. %	105.36%	125.02%	183.29%	126.86%	78.69%	127.35%	100.00%	-
NAPS	10.3018	8.4168	8.2921	7.1204	6.667	6.4723	5.7831	10.09%
YoY %	22.40%	1.50%	16.46%	6.80%	3.01%	11.92%	-	-
Horiz. %	178.14%	145.54%	143.39%	123.12%	115.28%	111.92%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	18.50	18.00	14.96	12.28	9.26	7.50	8.70	-
P/RPS	0.81	22.29	22.09	23.14	16.57	11.38	17.20	-39.87%
YoY %	-96.37%	0.91%	-4.54%	39.65%	45.61%	-33.84%	-	-
Horiz. %	4.71%	129.59%	128.43%	134.53%	96.34%	66.16%	100.00%	-
P/EPS	15.88	12.39	8.02	9.15	11.70	6.40	10.82	6.59%
YoY %	28.17%	54.49%	-12.35%	-21.79%	82.81%	-40.85%	-	-
Horiz. %	146.77%	114.51%	74.12%	84.57%	108.13%	59.15%	100.00%	-
EY	6.30	8.07	12.46	10.93	8.55	15.63	9.24	-6.17%
YoY %	-21.93%	-35.23%	14.00%	27.84%	-45.30%	69.16%	-	-
Horiz. %	68.18%	87.34%	134.85%	118.29%	92.53%	169.16%	100.00%	-
DY	2.97	3.61	6.35	5.29	4.32	8.53	5.75	-10.41%
YoY %	-17.73%	-43.15%	20.04%	22.45%	-49.36%	48.35%	-	-
Horiz. %	51.65%	62.78%	110.43%	92.00%	75.13%	148.35%	100.00%	-
P/NAPS	1.68	2.01	1.70	1.64	1.33	1.13	1.47	2.24%
YoY %	-16.42%	18.24%	3.66%	23.31%	17.70%	-23.13%	-	-
Horiz. %	114.29%	136.73%	115.65%	111.56%	90.48%	76.87%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	20/11/13	21/11/12	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	-
Price	20.00	17.74	16.20	15.60	10.12	7.00	10.00	-
P/RPS	0.88	21.97	23.92	29.40	18.11	10.62	19.77	-40.44%
YoY %	-95.99%	-8.15%	-18.64%	62.34%	70.53%	-46.28%	-	-
Horiz. %	4.45%	111.13%	120.99%	148.71%	91.60%	53.72%	100.00%	-
P/EPS	17.16	12.21	8.69	11.63	12.79	5.97	12.44	5.50%
YoY %	40.54%	40.51%	-25.28%	-9.07%	114.24%	-52.01%	-	-
Horiz. %	137.94%	98.15%	69.86%	93.49%	102.81%	47.99%	100.00%	-
EY	5.83	8.19	11.51	8.60	7.82	16.75	8.04	-5.21%
YoY %	-28.82%	-28.84%	33.84%	9.97%	-53.31%	108.33%	-	-
Horiz. %	72.51%	101.87%	143.16%	106.97%	97.26%	208.33%	100.00%	-
DY	2.75	3.66	5.86	4.17	3.95	9.14	5.00	-9.47%
YoY %	-24.86%	-37.54%	40.53%	5.57%	-56.78%	82.80%	-	-
Horiz. %	55.00%	73.20%	117.20%	83.40%	79.00%	182.80%	100.00%	-
P/NAPS	1.82	1.98	1.84	2.09	1.46	1.05	1.69	1.24%
YoY %	-8.08%	7.61%	-11.96%	43.15%	39.05%	-37.87%	-	-
Horiz. %	107.69%	117.16%	108.88%	123.67%	86.39%	62.13%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

No trading signals available.

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

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.075

-0.035

147,033,600

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.975

-0.045

96,230,200

YNHPROP

0.50

-0.105

93,242,200

AHB-WC

0.07

0.00

83,330,700

DNEX

0.44

-0.025

70,638,000

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,683,300

More active Stocks

GESHEN

3.40

+0.29

17,500

THETA

1.72

+0.24

19,996,500

PENTA

5.09

+0.16

4,118,600

PTT

2.38

+0.15

2,984,900

UTDPLT

24.22

+0.14

86,900

AIRPORT

9.73

+0.13

1,855,400

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.34

-0.34

665,600

HEIM

22.10

-0.28

370,700

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.36

-0.16

1,684,200

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

ICON

0.91

-0.14

10,381,400

HSI-CXT

0.725

-0.135

23,600

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