[BKAWAN] YoY Quarter Result on 30-Sep-2007 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Sep-2007 [#4]

Profit Trend

QoQ- 75.42%

YoY- 119.24%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	57,263	55,922	95,609	54,598	70,281	60,480	40,953	5.74%
YoY %	2.40%	-41.51%	75.11%	-22.31%	16.21%	47.68%	-	-
Horiz. %	139.83%	136.55%	233.46%	133.32%	171.61%	147.68%	100.00%	-
PBT	147,549	110,289	135,806	132,109	61,251	86,079	68,098	13.74%
YoY %	33.78%	-18.79%	2.80%	115.68%	-28.84%	26.40%	-	-
Horiz. %	216.67%	161.96%	199.43%	194.00%	89.95%	126.40%	100.00%	-
Tax	854	-2,975	-2,935	-441	413	-20,922	-17,060	-
YoY %	128.71%	-1.36%	-565.53%	-206.78%	101.97%	-22.64%	-	-
Horiz. %	-5.01%	17.44%	17.20%	2.58%	-2.42%	122.64%	100.00%	-
NP	148,403	107,314	132,871	131,668	61,664	65,157	51,038	19.46%
YoY %	38.29%	-19.23%	0.91%	113.52%	-5.36%	27.66%	-	-
Horiz. %	290.77%	210.26%	260.34%	257.98%	120.82%	127.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,212	106,268	129,930	130,400	59,478	63,233	51,038	19.43%
YoY %	39.47%	-18.21%	-0.36%	119.24%	-5.94%	23.89%	-	-
Horiz. %	290.40%	208.21%	254.58%	255.50%	116.54%	123.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.58%	2.70%	2.16%	0.33%	-0.67%	24.31%	25.05%	-
YoY %	-121.48%	25.00%	554.55%	149.25%	-102.76%	-2.95%	-	-
Horiz. %	-2.32%	10.78%	8.62%	1.32%	-2.67%	97.05%	100.00%	-
Total Cost	-91,140	-51,392	-37,262	-77,070	8,617	-4,677	-10,085	44.29%
YoY %	-77.34%	-37.92%	51.65%	-994.39%	284.24%	53.62%	-	-
Horiz. %	903.72%	509.59%	369.48%	764.20%	-85.44%	46.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,158,755	2,958,282	2,872,000	2,561,196	2,313,194	2,023,773	1,977,903	8.11%
YoY %	6.78%	3.00%	12.14%	10.72%	14.30%	2.32%	-	-
Horiz. %	159.70%	149.57%	145.20%	129.49%	116.95%	102.32%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	211,429	127,879	211,303	173,346	124,334	98,297	72,291	19.57%
YoY %	65.34%	-39.48%	21.90%	39.42%	26.49%	35.97%	-	-
Horiz. %	292.47%	176.89%	292.30%	239.79%	171.99%	135.97%	100.00%	-
Div Payout %	142.65%	120.34%	162.63%	132.93%	209.04%	155.45%	141.64%	-
YoY %	18.54%	-26.00%	22.34%	-36.41%	34.47%	9.75%	-	-
Horiz. %	100.71%	84.96%	114.82%	93.85%	147.59%	109.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	3,158,755	2,958,282	2,872,000	2,561,196	2,313,194	2,023,773	1,977,903	8.11%
YoY %	6.78%	3.00%	12.14%	10.72%	14.30%	2.32%	-	-
Horiz. %	159.70%	149.57%	145.20%	129.49%	116.95%	102.32%	100.00%	-
NOSH	422,858	426,265	431,231	433,366	289,149	289,110	289,167	6.53%
YoY %	-0.80%	-1.15%	-0.49%	49.88%	0.01%	-0.02%	-	-
Horiz. %	146.23%	147.41%	149.13%	149.87%	99.99%	99.98%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	259.16%	191.90%	138.97%	241.16%	87.74%	107.73%	124.63%	-
YoY %	35.05%	38.09%	-42.37%	174.86%	-18.56%	-13.56%	-	-
Horiz. %	207.94%	153.98%	111.51%	193.50%	70.40%	86.44%	100.00%	-
ROE	4.69%	3.59%	4.52%	5.09%	2.57%	3.12%	2.58%	-
YoY %	30.64%	-20.58%	-11.20%	98.05%	-17.63%	20.93%	-	-
Horiz. %	181.78%	139.15%	175.19%	197.29%	99.61%	120.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	13.54	13.12	22.17	12.60	24.31	20.92	14.16	-0.74%
YoY %	3.20%	-40.82%	75.95%	-48.17%	16.20%	47.74%	-	-
Horiz. %	95.62%	92.66%	156.57%	88.98%	171.68%	147.74%	100.00%	-
EPS	35.05	24.93	30.13	30.09	13.71	21.87	17.65	12.10%
YoY %	40.59%	-17.26%	0.13%	119.47%	-37.31%	23.91%	-	-
Horiz. %	198.58%	141.25%	170.71%	170.48%	77.68%	123.91%	100.00%	-
DPS	50.00	30.00	49.00	40.00	43.00	34.00	25.00	12.24%
YoY %	66.67%	-38.78%	22.50%	-6.98%	26.47%	36.00%	-	-
Horiz. %	200.00%	120.00%	196.00%	160.00%	172.00%	136.00%	100.00%	-
NAPS	7.47	6.94	6.66	5.91	8.00	7.00	6.84	1.47%
YoY %	7.64%	4.20%	12.69%	-26.12%	14.29%	2.34%	-	-
Horiz. %	109.21%	101.46%	97.37%	86.40%	116.96%	102.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 433,366
RPS	14.58	14.23	24.34	13.90	17.89	15.39	10.42	5.75%
YoY %	2.46%	-41.54%	75.11%	-22.30%	16.24%	47.70%	-	-
Horiz. %	139.92%	136.56%	233.59%	133.40%	171.69%	147.70%	100.00%	-
EPS	37.73	27.05	33.07	33.19	15.14	16.10	12.99	19.43%
YoY %	39.48%	-18.20%	-0.36%	119.22%	-5.96%	23.94%	-	-
Horiz. %	290.45%	208.24%	254.58%	255.50%	116.55%	123.94%	100.00%	-
DPS	53.82	32.55	53.79	44.12	31.65	25.02	18.40	19.57%
YoY %	65.35%	-39.49%	21.92%	39.40%	26.50%	35.98%	-	-
Horiz. %	292.50%	176.90%	292.34%	239.78%	172.01%	135.98%	100.00%	-
NAPS	8.0404	7.5301	7.3104	6.5193	5.888	5.1513	5.0346	8.11%
YoY %	6.78%	3.01%	12.13%	10.72%	14.30%	2.32%	-	-
Horiz. %	159.70%	149.57%	145.20%	129.49%	116.95%	102.32%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	12.28	9.26	7.50	8.70	8.65	6.90	5.75	-
P/RPS	90.68	70.58	33.83	69.06	35.59	32.98	40.60	14.32%
YoY %	28.48%	108.63%	-51.01%	94.04%	7.91%	-18.77%	-	-
Horiz. %	223.35%	173.84%	83.33%	170.10%	87.66%	81.23%	100.00%	-
P/EPS	35.04	37.14	24.89	28.91	42.05	31.55	32.58	1.22%
YoY %	-5.65%	49.22%	-13.91%	-31.25%	33.28%	-3.16%	-	-
Horiz. %	107.55%	114.00%	76.40%	88.74%	129.07%	96.84%	100.00%	-
EY	2.85	2.69	4.02	3.46	2.38	3.17	3.07	-1.23%
YoY %	5.95%	-33.08%	16.18%	45.38%	-24.92%	3.26%	-	-
Horiz. %	92.83%	87.62%	130.94%	112.70%	77.52%	103.26%	100.00%	-
DY	4.07	3.24	6.53	4.60	4.97	4.93	4.35	-1.10%
YoY %	25.62%	-50.38%	41.96%	-7.44%	0.81%	13.33%	-	-
Horiz. %	93.56%	74.48%	150.11%	105.75%	114.25%	113.33%	100.00%	-
P/NAPS	1.64	1.33	1.13	1.47	1.08	0.99	0.84	11.79%
YoY %	23.31%	17.70%	-23.13%	36.11%	9.09%	17.86%	-	-
Horiz. %	195.24%	158.33%	134.52%	175.00%	128.57%	117.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	22/11/04	-
Price	15.60	10.12	7.00	10.00	10.80	6.80	5.85	-
P/RPS	115.20	77.14	31.57	79.37	44.43	32.51	41.31	18.63%
YoY %	49.34%	144.35%	-60.22%	78.64%	36.67%	-21.30%	-	-
Horiz. %	278.87%	186.73%	76.42%	192.13%	107.55%	78.70%	100.00%	-
P/EPS	44.51	40.59	23.23	33.23	52.50	31.09	33.14	5.03%
YoY %	9.66%	74.73%	-30.09%	-36.70%	68.86%	-6.19%	-	-
Horiz. %	134.31%	122.48%	70.10%	100.27%	158.42%	93.81%	100.00%	-
EY	2.25	2.46	4.30	3.01	1.90	3.22	3.02	-4.78%
YoY %	-8.54%	-42.79%	42.86%	58.42%	-40.99%	6.62%	-	-
Horiz. %	74.50%	81.46%	142.38%	99.67%	62.91%	106.62%	100.00%	-
DY	3.21	2.96	7.00	4.00	3.98	5.00	4.27	-4.64%
YoY %	8.45%	-57.71%	75.00%	0.50%	-20.40%	17.10%	-	-
Horiz. %	75.18%	69.32%	163.93%	93.68%	93.21%	117.10%	100.00%	-
P/NAPS	2.09	1.46	1.05	1.69	1.35	0.97	0.86	15.94%
YoY %	43.15%	39.05%	-37.87%	25.19%	39.18%	12.79%	-	-
Horiz. %	243.02%	169.77%	122.09%	196.51%	156.98%	112.79%	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