[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
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 167,334 135,946 111,839 120,475 116,060 111,814 110,517 7.15%
PBT 290,911 341,493 221,732 140,750 262,197 149,930 156,975 10.81%
Tax -7,897 -6,236 -2,731 -7,132 -4,190 -2,443 -2,062 25.05%
NP 283,014 335,257 219,001 133,618 258,007 147,487 154,913 10.55%
-
NP to SH 280,245 332,969 218,124 129,251 254,656 143,676 151,434 10.79%
-
Tax Rate 2.71% 1.83% 1.23% 5.07% 1.60% 1.63% 1.31% -
Total Cost -115,680 -199,311 -107,162 -13,143 -141,947 -35,673 -44,396 17.28%
-
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%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 62,526 62,784 63,803 42,657 64,786 43,367 34,699 10.30%
Div Payout % 22.31% 18.86% 29.25% 33.00% 25.44% 30.18% 22.91% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
NOSH 416,845 418,565 425,358 426,570 431,913 433,673 289,161 6.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 169.13% 246.61% 195.82% 110.91% 222.30% 131.90% 140.17% -
ROE 7.64% 10.06% 7.25% 4.77% 9.63% 6.02% 7.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.14 32.48 26.29 28.24 26.87 25.78 38.22 0.81%
EPS 67.23 79.55 51.28 30.30 58.96 33.13 34.91 11.53%
DPS 15.00 15.00 15.00 10.00 15.00 10.00 12.00 3.78%
NAPS 8.80 7.91 7.07 6.35 6.12 5.50 7.00 3.88%
Adjusted Per Share Value based on latest NOSH - 426,561
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 37.72 30.64 25.21 27.15 26.16 25.20 24.91 7.15%
EPS 63.17 75.05 49.16 29.13 57.40 32.38 34.13 10.79%
DPS 14.09 14.15 14.38 9.61 14.60 9.77 7.82 10.30%
NAPS 8.268 7.4625 6.7783 6.1053 5.9579 5.3761 4.5623 10.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 27.79 19.16 20.83 26.40 17.13 24.90 14.61 11.30%
EY 3.60 5.22 4.80 3.79 5.84 4.02 6.85 -10.15%
DY 0.80 0.98 1.40 1.25 1.49 1.21 1.57 -10.61%
P/NAPS 2.12 1.93 1.51 1.26 1.65 1.50 1.09 11.71%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 26.63 20.39 20.28 29.04 19.17 27.47 14.89 10.16%
EY 3.76 4.90 4.93 3.44 5.22 3.64 6.71 -9.19%
DY 0.84 0.92 1.44 1.14 1.33 1.10 1.54 -9.60%
P/NAPS 2.03 2.05 1.47 1.39 1.85 1.65 1.11 10.57%

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