[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

31-Mar-2009 [#2]

Profit Trend

QoQ- 194.45%

YoY- -49.24%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Cumulative Result
Revenue	167,334	135,946	111,839	120,475	116,060	111,814	110,517	7.15%
YoY %	23.09%	21.56%	-7.17%	3.80%	3.80%	1.17%	-	-
Horiz. %	151.41%	123.01%	101.20%	109.01%	105.02%	101.17%	100.00%	-
PBT	290,911	341,493	221,732	140,750	262,197	149,930	156,975	10.81%
YoY %	-14.81%	54.01%	57.54%	-46.32%	74.88%	-4.49%	-	-
Horiz. %	185.32%	217.55%	141.25%	89.66%	167.03%	95.51%	100.00%	-
Tax	-7,897	-6,236	-2,731	-7,132	-4,190	-2,443	-2,062	25.05%
YoY %	-26.64%	-128.34%	61.71%	-70.21%	-71.51%	-18.48%	-	-
Horiz. %	382.98%	302.42%	132.44%	345.88%	203.20%	118.48%	100.00%	-
NP	283,014	335,257	219,001	133,618	258,007	147,487	154,913	10.55%
YoY %	-15.58%	53.08%	63.90%	-48.21%	74.94%	-4.79%	-	-
Horiz. %	182.69%	216.42%	141.37%	86.25%	166.55%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,245	332,969	218,124	129,251	254,656	143,676	151,434	10.79%
YoY %	-15.83%	52.65%	68.76%	-49.24%	77.24%	-5.12%	-	-
Horiz. %	185.06%	219.88%	144.04%	85.35%	168.16%	94.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.71%	1.83%	1.23%	5.07%	1.60%	1.63%	1.31%	-
YoY %	48.09%	48.78%	-75.74%	216.88%	-1.84%	24.43%	-	-
Horiz. %	206.87%	139.69%	93.89%	387.02%	122.14%	124.43%	100.00%	-
Total Cost	-115,680	-199,311	-107,162	-13,143	-141,947	-35,673	-44,396	17.28%
YoY %	41.96%	-85.99%	-715.35%	90.74%	-297.91%	19.65%	-	-
Horiz. %	260.56%	448.94%	241.38%	29.60%	319.73%	80.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,668,237	3,310,854	3,007,286	2,708,725	2,643,308	2,385,203	2,024,132	10.40%
YoY %	10.79%	10.09%	11.02%	2.47%	10.82%	17.84%	-	-
Horiz. %	181.23%	163.57%	148.57%	133.82%	130.59%	117.84%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	62,526	62,784	63,803	42,657	64,786	43,367	34,699	10.30%
YoY %	-0.41%	-1.60%	49.57%	-34.16%	49.39%	24.98%	-	-
Horiz. %	180.20%	180.94%	183.88%	122.93%	186.71%	124.98%	100.00%	-
Div Payout %	22.31%	18.86%	29.25%	33.00%	25.44%	30.18%	22.91%	-
YoY %	18.29%	-35.52%	-11.36%	29.72%	-15.71%	31.73%	-	-
Horiz. %	97.38%	82.32%	127.67%	144.04%	111.04%	131.73%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	3,668,237	3,310,854	3,007,286	2,708,725	2,643,308	2,385,203	2,024,132	10.40%
YoY %	10.79%	10.09%	11.02%	2.47%	10.82%	17.84%	-	-
Horiz. %	181.23%	163.57%	148.57%	133.82%	130.59%	117.84%	100.00%	-
NOSH	416,845	418,565	425,358	426,570	431,913	433,673	289,161	6.27%
YoY %	-0.41%	-1.60%	-0.28%	-1.24%	-0.41%	49.98%	-	-
Horiz. %	144.16%	144.75%	147.10%	147.52%	149.37%	149.98%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	169.13%	246.61%	195.82%	110.91%	222.30%	131.90%	140.17%	-
YoY %	-31.42%	25.94%	76.56%	-50.11%	68.54%	-5.90%	-	-
Horiz. %	120.66%	175.94%	139.70%	79.13%	158.59%	94.10%	100.00%	-
ROE	7.64%	10.06%	7.25%	4.77%	9.63%	6.02%	7.48%	-
YoY %	-24.06%	38.76%	51.99%	-50.47%	59.97%	-19.52%	-	-
Horiz. %	102.14%	134.49%	96.93%	63.77%	128.74%	80.48%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	40.14	32.48	26.29	28.24	26.87	25.78	38.22	0.81%
YoY %	23.58%	23.55%	-6.91%	5.10%	4.23%	-32.55%	-	-
Horiz. %	105.02%	84.98%	68.79%	73.89%	70.30%	67.45%	100.00%	-
EPS	67.23	79.55	51.28	30.30	58.96	33.13	34.91	11.53%
YoY %	-15.49%	55.13%	69.24%	-48.61%	77.97%	-5.10%	-	-
Horiz. %	192.58%	227.87%	146.89%	86.79%	168.89%	94.90%	100.00%	-
DPS	15.00	15.00	15.00	10.00	15.00	10.00	12.00	3.78%
YoY %	0.00%	0.00%	50.00%	-33.33%	50.00%	-16.67%	-	-
Horiz. %	125.00%	125.00%	125.00%	83.33%	125.00%	83.33%	100.00%	-
NAPS	8.80	7.91	7.07	6.35	6.12	5.50	7.00	3.88%
YoY %	11.25%	11.88%	11.34%	3.76%	11.27%	-21.43%	-	-
Horiz. %	125.71%	113.00%	101.00%	90.71%	87.43%	78.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,561
RPS	42.59	34.60	28.47	30.67	29.54	28.46	28.13	7.15%
YoY %	23.09%	21.53%	-7.17%	3.83%	3.79%	1.17%	-	-
Horiz. %	151.40%	123.00%	101.21%	109.03%	105.01%	101.17%	100.00%	-
EPS	71.33	84.75	55.52	32.90	64.82	36.57	38.55	10.79%
YoY %	-15.83%	52.65%	68.75%	-49.24%	77.25%	-5.14%	-	-
Horiz. %	185.03%	219.84%	144.02%	85.34%	168.15%	94.86%	100.00%	-
DPS	15.92	15.98	16.24	10.86	16.49	11.04	8.83	10.31%
YoY %	-0.38%	-1.60%	49.54%	-34.14%	49.37%	25.03%	-	-
Horiz. %	180.29%	180.97%	183.92%	122.99%	186.75%	125.03%	100.00%	-
NAPS	9.3372	8.4275	7.6548	6.8948	6.7283	6.0713	5.1523	10.40%
YoY %	10.79%	10.09%	11.02%	2.47%	10.82%	17.84%	-	-
Horiz. %	181.22%	163.57%	148.57%	133.82%	130.59%	117.84%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	18.68	15.24	10.68	8.00	10.10	8.25	7.65	-
P/RPS	46.53	46.92	40.62	28.33	37.59	32.00	20.02	15.07%
YoY %	-0.83%	15.51%	43.38%	-24.63%	17.47%	59.84%	-	-
Horiz. %	232.42%	234.37%	202.90%	141.51%	187.76%	159.84%	100.00%	-
P/EPS	27.79	19.16	20.83	26.40	17.13	24.90	14.61	11.30%
YoY %	45.04%	-8.02%	-21.10%	54.12%	-31.20%	70.43%	-	-
Horiz. %	190.21%	131.14%	142.57%	180.70%	117.25%	170.43%	100.00%	-
EY	3.60	5.22	4.80	3.79	5.84	4.02	6.85	-10.15%
YoY %	-31.03%	8.75%	26.65%	-35.10%	45.27%	-41.31%	-	-
Horiz. %	52.55%	76.20%	70.07%	55.33%	85.26%	58.69%	100.00%	-
DY	0.80	0.98	1.40	1.25	1.49	1.21	1.57	-10.61%
YoY %	-18.37%	-30.00%	12.00%	-16.11%	23.14%	-22.93%	-	-
Horiz. %	50.96%	62.42%	89.17%	79.62%	94.90%	77.07%	100.00%	-
P/NAPS	2.12	1.93	1.51	1.26	1.65	1.50	1.09	11.71%
YoY %	9.84%	27.81%	19.84%	-23.64%	10.00%	37.61%	-	-
Horiz. %	194.50%	177.06%	138.53%	115.60%	151.38%	137.61%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	25/05/11	26/05/10	27/05/09	21/05/08	23/05/07	24/05/06	-
Price	17.90	16.22	10.40	8.80	11.30	9.10	7.80	-
P/RPS	44.59	49.94	39.55	31.16	42.05	35.29	20.41	13.89%
YoY %	-10.71%	26.27%	26.93%	-25.90%	19.16%	72.91%	-	-
Horiz. %	218.47%	244.68%	193.78%	152.67%	206.03%	172.91%	100.00%	-
P/EPS	26.63	20.39	20.28	29.04	19.17	27.47	14.89	10.16%
YoY %	30.60%	0.54%	-30.17%	51.49%	-30.21%	84.49%	-	-
Horiz. %	178.84%	136.94%	136.20%	195.03%	128.74%	184.49%	100.00%	-
EY	3.76	4.90	4.93	3.44	5.22	3.64	6.71	-9.19%
YoY %	-23.27%	-0.61%	43.31%	-34.10%	43.41%	-45.75%	-	-
Horiz. %	56.04%	73.03%	73.47%	51.27%	77.79%	54.25%	100.00%	-
DY	0.84	0.92	1.44	1.14	1.33	1.10	1.54	-9.60%
YoY %	-8.70%	-36.11%	26.32%	-14.29%	20.91%	-28.57%	-	-
Horiz. %	54.55%	59.74%	93.51%	74.03%	86.36%	71.43%	100.00%	-
P/NAPS	2.03	2.05	1.47	1.39	1.85	1.65	1.11	10.57%
YoY %	-0.98%	39.46%	5.76%	-24.86%	12.12%	48.65%	-	-
Horiz. %	182.88%	184.68%	132.43%	125.23%	166.67%	148.65%	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