[BKAWAN] YoY Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -91.32%
YoY- -68.78%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 84,281 66,170 56,369 69,858 55,071 58,216 56,746 6.81%
PBT 172,959 150,919 117,182 51,837 144,922 84,052 115,539 6.95%
Tax -3,540 -2,379 -917 -4,880 -2,657 -1,761 -1,097 21.55%
NP 169,419 148,540 116,265 46,957 142,265 82,291 114,442 6.75%
-
NP to SH 168,185 148,304 115,864 43,896 140,583 80,100 112,330 6.95%
-
Tax Rate 2.05% 1.58% 0.78% 9.41% 1.83% 2.10% 0.95% -
Total Cost -85,138 -82,370 -59,896 22,901 -87,194 -24,075 -57,696 6.69%
-
Net Worth 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 8.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 8.34%
NOSH 416,918 418,819 425,657 426,588 432,297 289,169 289,137 6.28%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 201.02% 224.48% 206.26% 67.22% 258.33% 141.35% 201.67% -
ROE 4.42% 4.44% 3.77% 1.56% 5.29% 3.21% 4.78% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.22 15.80 13.24 16.38 12.74 20.13 19.63 0.49%
EPS 40.34 35.41 27.22 10.29 32.52 27.70 38.85 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.12 7.98 7.22 6.61 6.15 8.63 8.13 1.93%
Adjusted Per Share Value based on latest NOSH - 426,588
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.45 16.84 14.35 17.78 14.02 14.82 14.44 6.81%
EPS 42.81 37.75 29.49 11.17 35.78 20.39 28.59 6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.6784 8.5072 7.8227 7.1774 6.7673 6.3522 5.9835 8.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 17.46 16.90 10.28 7.90 11.40 11.00 7.55 -
P/RPS 86.37 106.97 77.63 48.24 89.49 54.64 38.47 14.42%
P/EPS 43.28 47.73 37.77 76.77 35.06 39.71 19.43 14.27%
EY 2.31 2.10 2.65 1.30 2.85 2.52 5.15 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.12 1.42 1.20 1.85 1.27 0.93 12.73%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 -
Price 18.80 15.98 10.08 8.40 11.40 12.50 7.85 -
P/RPS 93.00 101.14 76.12 51.29 89.49 62.09 40.00 15.09%
P/EPS 46.60 45.13 37.03 81.63 35.06 45.13 20.21 14.93%
EY 2.15 2.22 2.70 1.23 2.85 2.22 4.95 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.00 1.40 1.27 1.85 1.45 0.97 13.36%

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
Post a Comment