[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 92.2%

YoY- 81.43%

Quarter Report

BKB FY2010 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	6,963,485	249,834	208,887	167,163	182,226	188,478	164,644	86.55%
YoY %	2,687.24%	19.60%	24.96%	-8.27%	-3.32%	14.48%	-	-
Horiz. %	4,229.42%	151.74%	126.87%	101.53%	110.68%	114.48%	100.00%	-
PBT	926,846	413,840	556,317	424,955	240,427	386,974	227,795	26.32%
YoY %	123.96%	-25.61%	30.91%	76.75%	-37.87%	69.88%	-	-
Horiz. %	406.88%	181.67%	244.22%	186.55%	105.55%	169.88%	100.00%	-
Tax	-171,047	-10,537	-8,798	-4,163	-6,054	-5,814	-4,006	86.84%
YoY %	-1,523.30%	-19.77%	-111.34%	31.24%	-4.13%	-45.13%	-	-
Horiz. %	4,269.77%	263.03%	219.62%	103.92%	151.12%	145.13%	100.00%	-
NP	755,799	403,303	547,519	420,792	234,373	381,160	223,789	22.46%
YoY %	87.40%	-26.34%	30.12%	79.54%	-38.51%	70.32%	-	-
Horiz. %	337.73%	180.22%	244.66%	188.03%	104.73%	170.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,324	399,335	543,506	419,240	231,080	375,609	218,013	8.62%
YoY %	-10.27%	-26.53%	29.64%	81.43%	-38.48%	72.29%	-	-
Horiz. %	164.36%	183.17%	249.30%	192.30%	105.99%	172.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.45%	2.55%	1.58%	0.98%	2.52%	1.50%	1.76%	-
YoY %	623.53%	61.39%	61.22%	-61.11%	68.00%	-14.77%	-	-
Horiz. %	1,048.30%	144.89%	89.77%	55.68%	143.18%	85.23%	100.00%	-
Total Cost	6,207,686	-153,469	-338,632	-253,629	-52,147	-192,682	-59,145	-
YoY %	4,144.91%	54.68%	-33.51%	-386.37%	72.94%	-225.78%	-	-
Horiz. %	-10,495.71%	259.48%	572.55%	428.83%	88.17%	325.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,833,252	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	7.87%
YoY %	7.18%	1.30%	13.61%	10.43%	2.81%	12.56%	-	-
Horiz. %	157.62%	147.06%	145.18%	127.79%	115.72%	112.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	62,295	62,526	62,750	63,598	42,642	64,767	43,351	6.22%
YoY %	-0.37%	-0.36%	-1.33%	49.14%	-34.16%	49.40%	-	-
Horiz. %	143.70%	144.23%	144.75%	146.70%	98.36%	149.40%	100.00%	-
Div Payout %	17.39%	15.66%	11.55%	15.17%	18.45%	17.24%	19.88%	-
YoY %	11.05%	35.58%	-23.86%	-17.78%	7.02%	-13.28%	-	-
Horiz. %	87.47%	78.77%	58.10%	76.31%	92.81%	86.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	3,833,252	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	7.87%
YoY %	7.18%	1.30%	13.61%	10.43%	2.81%	12.56%	-	-
Horiz. %	157.62%	147.06%	145.18%	127.79%	115.72%	112.56%	100.00%	-
NOSH	415,303	416,842	418,338	423,988	426,425	431,784	433,511	-0.71%
YoY %	-0.37%	-0.36%	-1.33%	-0.57%	-1.24%	-0.40%	-	-
Horiz. %	95.80%	96.15%	96.50%	97.80%	98.37%	99.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.85%	161.43%	262.11%	251.73%	128.62%	202.23%	135.92%	-
YoY %	-93.28%	-38.41%	4.12%	95.72%	-36.40%	48.79%	-	-
Horiz. %	7.98%	118.77%	192.84%	185.20%	94.63%	148.79%	100.00%	-
ROE	9.35%	11.17%	15.39%	13.49%	8.21%	13.72%	8.96%	-
YoY %	-16.29%	-27.42%	14.08%	64.31%	-40.16%	53.12%	-	-
Horiz. %	104.35%	124.67%	171.76%	150.56%	91.63%	153.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	1,676.72	59.93	49.93	39.43	42.73	43.65	37.98	87.88%
YoY %	2,697.80%	20.03%	26.63%	-7.72%	-2.11%	14.93%	-	-
Horiz. %	4,414.74%	157.79%	131.46%	103.82%	112.51%	114.93%	100.00%	-
EPS	86.28	95.80	129.92	98.88	54.19	86.99	50.29	9.40%
YoY %	-9.94%	-26.26%	31.39%	82.47%	-37.71%	72.98%	-	-
Horiz. %	171.56%	190.50%	258.34%	196.62%	107.76%	172.98%	100.00%	-
DPS	15.00	15.00	15.00	15.00	10.00	15.00	10.00	6.98%
YoY %	0.00%	0.00%	0.00%	50.00%	-33.33%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	100.00%	150.00%	100.00%	-
NAPS	9.23	8.58	8.44	7.33	6.60	6.34	5.61	8.64%
YoY %	7.58%	1.66%	15.14%	11.06%	4.10%	13.01%	-	-
Horiz. %	164.53%	152.94%	150.45%	130.66%	117.65%	113.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 424,026
RPS	1,569.53	56.31	47.08	37.68	41.07	42.48	37.11	86.55%
YoY %	2,687.30%	19.60%	24.95%	-8.25%	-3.32%	14.47%	-	-
Horiz. %	4,229.40%	151.74%	126.87%	101.54%	110.67%	114.47%	100.00%	-
EPS	80.76	90.01	122.50	94.49	52.08	84.66	49.14	8.62%
YoY %	-10.28%	-26.52%	29.64%	81.43%	-38.48%	72.28%	-	-
Horiz. %	164.35%	183.17%	249.29%	192.29%	105.98%	172.28%	100.00%	-
DPS	14.04	14.09	14.14	14.33	9.61	14.60	9.77	6.22%
YoY %	-0.35%	-0.35%	-1.33%	49.12%	-34.18%	49.44%	-	-
Horiz. %	143.71%	144.22%	144.73%	146.67%	98.36%	149.44%	100.00%	-
NAPS	8.64	8.0613	7.9582	7.0049	6.3435	6.1702	5.4816	7.87%
YoY %	7.18%	1.30%	13.61%	10.43%	2.81%	12.56%	-	-
Horiz. %	157.62%	147.06%	145.18%	127.79%	115.72%	112.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	18.70	18.38	17.12	10.80	8.85	10.60	8.90	-
P/RPS	1.12	30.67	34.29	27.39	20.71	24.28	23.43	-39.72%
YoY %	-96.35%	-10.56%	25.19%	32.25%	-14.70%	3.63%	-	-
Horiz. %	4.78%	130.90%	146.35%	116.90%	88.39%	103.63%	100.00%	-
P/EPS	21.67	19.19	13.18	10.92	16.33	12.19	17.70	3.42%
YoY %	12.92%	45.60%	20.70%	-33.13%	33.96%	-31.13%	-	-
Horiz. %	122.43%	108.42%	74.46%	61.69%	92.26%	68.87%	100.00%	-
EY	4.61	5.21	7.59	9.16	6.12	8.21	5.65	-3.33%
YoY %	-11.52%	-31.36%	-17.14%	49.67%	-25.46%	45.31%	-	-
Horiz. %	81.59%	92.21%	134.34%	162.12%	108.32%	145.31%	100.00%	-
DY	0.80	0.82	0.88	1.39	1.13	1.42	1.12	-5.44%
YoY %	-2.44%	-6.82%	-36.69%	23.01%	-20.42%	26.79%	-	-
Horiz. %	71.43%	73.21%	78.57%	124.11%	100.89%	126.79%	100.00%	-
P/NAPS	2.03	2.14	2.03	1.47	1.34	1.67	1.59	4.15%
YoY %	-5.14%	5.42%	38.10%	9.70%	-19.76%	5.03%	-	-
Horiz. %	127.67%	134.59%	127.67%	92.45%	84.28%	105.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/13	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	-
Price	18.26	18.96	15.86	11.60	9.30	8.30	8.10	-
P/RPS	1.09	31.63	31.76	29.42	21.76	19.01	21.33	-39.05%
YoY %	-96.55%	-0.41%	7.95%	35.20%	14.47%	-10.88%	-	-
Horiz. %	5.11%	148.29%	148.90%	137.93%	102.02%	89.12%	100.00%	-
P/EPS	21.16	19.79	12.21	11.73	17.16	9.54	16.11	4.64%
YoY %	6.92%	62.08%	4.09%	-31.64%	79.87%	-40.78%	-	-
Horiz. %	131.35%	122.84%	75.79%	72.81%	106.52%	59.22%	100.00%	-
EY	4.73	5.05	8.19	8.52	5.83	10.48	6.21	-4.43%
YoY %	-6.34%	-38.34%	-3.87%	46.14%	-44.37%	68.76%	-	-
Horiz. %	76.17%	81.32%	131.88%	137.20%	93.88%	168.76%	100.00%	-
DY	0.82	0.79	0.95	1.29	1.08	1.81	1.23	-6.52%
YoY %	3.80%	-16.84%	-26.36%	19.44%	-40.33%	47.15%	-	-
Horiz. %	66.67%	64.23%	77.24%	104.88%	87.80%	147.15%	100.00%	-
P/NAPS	1.98	2.21	1.88	1.58	1.41	1.31	1.44	5.44%
YoY %	-10.41%	17.55%	18.99%	12.06%	7.63%	-9.03%	-	-
Horiz. %	137.50%	153.47%	130.56%	109.72%	97.92%	90.97%	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 09:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-05 09:50:00

TURTLE SYSTEM 55

10 Mins

SELL

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 09:30:00

TURTLE SYSTEM 20

10 Mins

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

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.255

+0.025

69,351,500

HSI-HWE

0.13

+0.015

66,503,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

VELESTO

0.275

-0.005

50,736,900

SNS

0.93

+0.045

50,550,400

ORGABIO

0.475

+0.045

46,678,600

More active Stocks

NESTLE

122.30

+0.30

1,400

KLK

20.36

+0.28

114,400

KOBAY

2.43

+0.25

7,019,400

IJM-C76

0.74

+0.18

90,000

YBS

0.945

+0.16

22,991,600

CRESNDO

3.78

+0.15

778,600

SIMEPROP-C18

0.765

+0.135

10,000

MERCURY

1.00

+0.105

95,800

PPB

14.28

+0.10

47,000

PTRB

0.71

+0.085

17,780,900

More gainer Stocks

DLADY

35.40

-0.28

1,100

TOYOVEN

0.875

-0.185

9,360,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,083,400

SYNERGY

1.48

-0.10

1,905,200

MPI

39.60

-0.10

40,600

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

700

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