[BKAWAN] YoY TTM 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- -19.13%
YoY- -0.01%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 301,251 234,227 224,659 298,874 216,097 233,328 218,986 5.45%
PBT 807,396 606,241 416,061 429,695 420,774 245,279 327,425 16.22%
Tax 806 -4,771 -5,066 -10,972 -5,343 -3,665 -59,602 -
NP 808,202 601,470 410,995 418,723 415,431 241,614 267,823 20.20%
-
NP to SH 799,349 599,892 409,316 408,852 408,896 234,292 261,340 20.47%
-
Tax Rate -0.10% 0.79% 1.22% 2.55% 1.27% 1.49% 18.20% -
Total Cost -506,951 -367,243 -186,336 -119,849 -199,334 -8,286 -48,837 47.66%
-
Net Worth 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,313,357 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 397,243 275,235 170,535 276,093 216,713 159,041 115,644 22.82%
Div Payout % 49.70% 45.88% 41.66% 67.53% 53.00% 67.88% 44.25% -
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 2,313,357 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 268.28% 256.79% 182.94% 140.10% 192.24% 103.55% 122.30% -
ROE 21.02% 17.95% 13.32% 14.50% 15.38% 10.13% 11.12% -
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 72.26 55.93 52.78 70.06 49.99 80.69 75.74 -0.78%
EPS 191.73 143.23 96.16 95.84 94.59 81.02 90.39 13.34%
DPS 95.00 65.00 40.00 64.00 50.00 55.00 40.00 15.50%
NAPS 9.12 7.98 7.22 6.61 6.15 8.00 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 67.90 52.79 50.64 67.36 48.71 52.59 49.36 5.45%
EPS 180.17 135.21 92.26 92.15 92.16 52.81 58.90 20.47%
DPS 89.54 62.04 38.44 62.23 48.85 35.85 26.07 22.82%
NAPS 8.5702 7.5331 6.9269 6.3556 5.9924 5.2142 5.2983 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 24.16 30.22 19.48 11.28 22.81 13.63 9.97 15.88%
P/EPS 9.11 11.80 10.69 8.24 12.05 13.58 8.35 1.46%
EY 10.98 8.48 9.35 12.13 8.30 7.37 11.97 -1.42%
DY 5.44 3.85 3.89 8.10 4.39 5.00 5.30 0.43%
P/NAPS 1.91 2.12 1.42 1.20 1.85 1.38 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 26.02 28.57 19.10 11.99 22.81 15.49 10.36 16.58%
P/EPS 9.81 11.16 10.48 8.76 12.05 15.43 8.68 2.05%
EY 10.20 8.96 9.54 11.41 8.30 6.48 11.51 -1.99%
DY 5.05 4.07 3.97 7.62 4.39 4.40 5.10 -0.16%
P/NAPS 2.06 2.00 1.40 1.27 1.85 1.56 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