[BKAWAN] YoY Quarter Result on 30-Sep-2012 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Sep-2012

Quarter

30-Sep-2012 [#4]

Profit Trend

QoQ- 73.27%

YoY- -12.55%

Quarter Report

BKB FY2012 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	4,042,003	2,870,040	2,502,760	86,707	74,253	57,263	55,922	104.03%
YoY %	40.83%	14.67%	2,786.46%	16.77%	29.67%	2.40%	-	-
Horiz. %	7,227.93%	5,132.22%	4,475.45%	155.05%	132.78%	102.40%	100.00%	-
PBT	267,504	257,130	358,945	211,804	229,039	147,549	110,289	15.90%
YoY %	4.03%	-28.37%	69.47%	-7.52%	55.23%	33.78%	-	-
Horiz. %	242.55%	233.14%	325.46%	192.04%	207.67%	133.78%	100.00%	-
Tax	-63,375	-68,157	-82,310	-3,164	10,765	854	-2,975	66.45%
YoY %	7.02%	17.19%	-2,501.45%	-129.39%	1,160.54%	128.71%	-	-
Horiz. %	2,130.25%	2,290.99%	2,766.72%	106.35%	-361.85%	-28.71%	100.00%	-
NP	204,129	188,973	276,635	208,640	239,804	148,403	107,314	11.30%
YoY %	8.02%	-31.69%	32.59%	-13.00%	61.59%	38.29%	-	-
Horiz. %	190.22%	176.09%	257.78%	194.42%	223.46%	138.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,332	90,829	125,385	206,352	235,962	148,212	106,268	1.37%
YoY %	26.98%	-27.56%	-39.24%	-12.55%	59.21%	39.47%	-	-
Horiz. %	108.53%	85.47%	117.99%	194.18%	222.04%	139.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.69%	26.51%	22.93%	1.49%	-4.70%	-0.58%	2.70%	-
YoY %	-10.64%	15.61%	1,438.93%	131.70%	-710.34%	-121.48%	-	-
Horiz. %	877.41%	981.85%	849.26%	55.19%	-174.07%	-21.48%	100.00%	-
Total Cost	3,837,874	2,681,067	2,226,125	-121,933	-165,551	-91,140	-51,392	-
YoY %	43.15%	20.44%	1,925.70%	26.35%	-81.64%	-77.34%	-	-
Horiz. %	-7,467.84%	-5,216.90%	-4,331.66%	237.26%	322.13%	177.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	2,958,282	11.29%
YoY %	20.72%	16.64%	6.93%	1.53%	16.47%	6.78%	-	-
Horiz. %	190.11%	157.48%	135.01%	126.26%	124.36%	106.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	142,636	185,029	166,072	208,436	334,460	211,429	127,879	1.83%
YoY %	-22.91%	11.41%	-20.32%	-37.68%	58.19%	65.34%	-	-
Horiz. %	111.54%	144.69%	129.87%	162.99%	261.54%	165.34%	100.00%	-
Div Payout %	123.67%	203.71%	132.45%	101.01%	141.74%	142.65%	120.34%	-
YoY %	-39.29%	53.80%	31.13%	-28.74%	-0.64%	18.54%	-	-
Horiz. %	102.77%	169.28%	110.06%	83.94%	117.78%	118.54%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	2,958,282	11.29%
YoY %	20.72%	16.64%	6.93%	1.53%	16.47%	6.78%	-	-
Horiz. %	190.11%	157.48%	135.01%	126.26%	124.36%	106.78%	100.00%	-
NOSH	407,533	411,177	415,182	416,872	418,075	422,858	426,265	-0.74%
YoY %	-0.89%	-0.96%	-0.41%	-0.29%	-1.13%	-0.80%	-	-
Horiz. %	95.61%	96.46%	97.40%	97.80%	98.08%	99.20%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	5.05%	6.58%	11.05%	240.63%	322.96%	259.16%	191.90%	-
YoY %	-23.25%	-40.45%	-95.41%	-25.49%	24.62%	35.05%	-	-
Horiz. %	2.63%	3.43%	5.76%	125.39%	168.30%	135.05%	100.00%	-
ROE	2.05%	1.95%	3.14%	5.52%	6.41%	4.69%	3.59%	-
YoY %	5.13%	-37.90%	-43.12%	-13.88%	36.67%	30.64%	-	-
Horiz. %	57.10%	54.32%	87.47%	153.76%	178.55%	130.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	991.82	698.01	602.81	20.80	17.76	13.54	13.12	105.56%
YoY %	42.09%	15.79%	2,798.12%	17.12%	31.17%	3.20%	-	-
Horiz. %	7,559.60%	5,320.20%	4,594.59%	158.54%	135.37%	103.20%	100.00%	-
EPS	28.30	22.09	30.20	49.50	56.44	35.05	24.93	2.13%
YoY %	28.11%	-26.85%	-38.99%	-12.30%	61.03%	40.59%	-	-
Horiz. %	113.52%	88.61%	121.14%	198.56%	226.39%	140.59%	100.00%	-
DPS	35.00	45.00	40.00	50.00	80.00	50.00	30.00	2.60%
YoY %	-22.22%	12.50%	-20.00%	-37.50%	60.00%	66.67%	-	-
Horiz. %	116.67%	150.00%	133.33%	166.67%	266.67%	166.67%	100.00%	-
NAPS	13.80	11.33	9.62	8.96	8.80	7.47	6.94	12.13%
YoY %	21.80%	17.78%	7.37%	1.82%	17.80%	7.64%	-	-
Horiz. %	198.85%	163.26%	138.62%	129.11%	126.80%	107.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 416,872
RPS	911.05	646.89	564.11	19.54	16.74	12.91	12.60	104.04%
YoY %	40.84%	14.67%	2,786.95%	16.73%	29.67%	2.46%	-	-
Horiz. %	7,230.56%	5,134.05%	4,477.06%	155.08%	132.86%	102.46%	100.00%	-
EPS	26.00	20.47	28.26	46.51	53.18	33.41	23.95	1.37%
YoY %	27.02%	-27.57%	-39.24%	-12.54%	59.17%	39.50%	-	-
Horiz. %	108.56%	85.47%	118.00%	194.20%	222.05%	139.50%	100.00%	-
DPS	32.15	41.70	37.43	46.98	75.39	47.66	28.82	1.83%
YoY %	-22.90%	11.41%	-20.33%	-37.68%	58.18%	65.37%	-	-
Horiz. %	111.55%	144.69%	129.88%	163.01%	261.59%	165.37%	100.00%	-
NAPS	12.6761	10.5003	9.0024	8.4189	8.2924	7.1197	6.6678	11.29%
YoY %	20.72%	16.64%	6.93%	1.53%	16.47%	6.78%	-	-
Horiz. %	190.11%	157.48%	135.01%	126.26%	124.36%	106.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	16.78	19.10	18.50	18.00	14.96	12.28	9.26	-
P/RPS	1.69	2.74	3.07	86.54	84.23	90.68	70.58	-46.29%
YoY %	-38.32%	-10.75%	-96.45%	2.74%	-7.11%	28.48%	-	-
Horiz. %	2.39%	3.88%	4.35%	122.61%	119.34%	128.48%	100.00%	-
P/EPS	59.29	86.46	61.26	36.36	26.51	35.04	37.14	8.10%
YoY %	-31.42%	41.14%	68.48%	37.16%	-24.34%	-5.65%	-	-
Horiz. %	159.64%	232.79%	164.94%	97.90%	71.38%	94.35%	100.00%	-
EY	1.69	1.16	1.63	2.75	3.77	2.85	2.69	-7.45%
YoY %	45.69%	-28.83%	-40.73%	-27.06%	32.28%	5.95%	-	-
Horiz. %	62.83%	43.12%	60.59%	102.23%	140.15%	105.95%	100.00%	-
DY	2.09	2.36	2.16	2.78	5.35	4.07	3.24	-7.04%
YoY %	-11.44%	9.26%	-22.30%	-48.04%	31.45%	25.62%	-	-
Horiz. %	64.51%	72.84%	66.67%	85.80%	165.12%	125.62%	100.00%	-
P/NAPS	1.22	1.69	1.92	2.01	1.70	1.64	1.33	-1.42%
YoY %	-27.81%	-11.98%	-4.48%	18.24%	3.66%	23.31%	-	-
Horiz. %	91.73%	127.07%	144.36%	151.13%	127.82%	123.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	24/11/09	-
Price	17.56	18.48	20.00	17.74	16.20	15.60	10.12	-
P/RPS	1.77	2.65	3.32	85.29	91.21	115.20	77.14	-46.67%
YoY %	-33.21%	-20.18%	-96.11%	-6.49%	-20.82%	49.34%	-	-
Horiz. %	2.29%	3.44%	4.30%	110.57%	118.24%	149.34%	100.00%	-
P/EPS	62.05	83.66	66.23	35.84	28.70	44.51	40.59	7.32%
YoY %	-25.83%	26.32%	84.79%	24.88%	-35.52%	9.66%	-	-
Horiz. %	152.87%	206.11%	163.17%	88.30%	70.71%	109.66%	100.00%	-
EY	1.61	1.20	1.51	2.79	3.48	2.25	2.46	-6.81%
YoY %	34.17%	-20.53%	-45.88%	-19.83%	54.67%	-8.54%	-	-
Horiz. %	65.45%	48.78%	61.38%	113.41%	141.46%	91.46%	100.00%	-
DY	1.99	2.44	2.00	2.82	4.94	3.21	2.96	-6.40%
YoY %	-18.44%	22.00%	-29.08%	-42.91%	53.89%	8.45%	-	-
Horiz. %	67.23%	82.43%	67.57%	95.27%	166.89%	108.45%	100.00%	-
P/NAPS	1.27	1.63	2.08	1.98	1.84	2.09	1.46	-2.29%
YoY %	-22.09%	-21.63%	5.05%	7.61%	-11.96%	43.15%	-	-
Horiz. %	86.99%	111.64%	142.47%	135.62%	126.03%	143.15%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

311

MPI

MALAYSIAN PACIFIC INDUSTRIES

293

HLIND

HONG LEONG INDUSTRIES BHD

287

JCY

JCY INTERNATIONAL BERHAD

217

PBBANK

PUBLIC BANK BHD

147

DSONIC

DATASONIC GROUP BERHAD

135

YTLPOWR

YTL POWER INTERNATIONAL BHD

122

GENTING

GENTING BHD

122

GENM

GENTING MALAYSIA BERHAD

120

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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