[BKAWAN] YoY TTM Result on 31-Dec-2011 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 2.55%
YoY- 33.25%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 12,127,374 9,653,428 2,651,914 301,251 234,227 224,659 298,874 85.32%
PBT 1,325,727 1,318,016 830,288 807,396 606,241 416,061 429,695 20.64%
Tax -298,746 -250,842 -95,968 806 -4,771 -5,066 -10,972 73.40%
NP 1,026,981 1,067,174 734,320 808,202 601,470 410,995 418,723 16.12%
-
NP to SH 481,528 501,788 576,395 799,349 599,892 409,316 408,852 2.76%
-
Tax Rate 22.53% 19.03% 11.56% -0.10% 0.79% 1.22% 2.55% -
Total Cost 11,100,393 8,586,254 1,917,594 -506,951 -367,243 -186,336 -119,849 -
-
Net Worth 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 9.52%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 246,963 228,406 270,969 397,243 275,235 170,535 276,093 -1.84%
Div Payout % 51.29% 45.52% 47.01% 49.70% 45.88% 41.66% 67.53% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 9.52%
NOSH 408,501 413,628 415,971 416,918 418,819 425,657 426,588 -0.71%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.47% 11.05% 27.69% 268.28% 256.79% 182.94% 140.10% -
ROE 9.89% 10.64% 14.79% 21.02% 17.95% 13.32% 14.50% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2,968.75 2,333.84 637.52 72.26 55.93 52.78 70.06 86.66%
EPS 117.88 121.31 138.57 191.73 143.23 96.16 95.84 3.50%
DPS 60.00 55.00 65.00 95.00 65.00 40.00 64.00 -1.06%
NAPS 11.92 11.40 9.37 9.12 7.98 7.22 6.61 10.32%
Adjusted Per Share Value based on latest NOSH - 416,918
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2,733.45 2,175.83 597.73 67.90 52.79 50.64 67.36 85.32%
EPS 108.53 113.10 129.92 180.17 135.21 92.26 92.15 2.76%
DPS 55.66 51.48 61.08 89.54 62.04 38.44 62.23 -1.84%
NAPS 10.9752 10.6282 8.7851 8.5702 7.5331 6.9269 6.3556 9.52%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 17.34 19.60 19.00 17.46 16.90 10.28 7.90 -
P/RPS 0.58 0.84 2.98 24.16 30.22 19.48 11.28 -39.00%
P/EPS 14.71 16.16 13.71 9.11 11.80 10.69 8.24 10.13%
EY 6.80 6.19 7.29 10.98 8.48 9.35 12.13 -9.19%
DY 3.46 2.81 3.42 5.44 3.85 3.89 8.10 -13.21%
P/NAPS 1.45 1.72 2.03 1.91 2.12 1.42 1.20 3.20%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 -
Price 18.72 20.00 18.58 18.80 15.98 10.08 8.40 -
P/RPS 0.63 0.86 2.91 26.02 28.57 19.10 11.99 -38.78%
P/EPS 15.88 16.49 13.41 9.81 11.16 10.48 8.76 10.41%
EY 6.30 6.07 7.46 10.20 8.96 9.54 11.41 -9.42%
DY 3.21 2.75 3.50 5.05 4.07 3.97 7.62 -13.41%
P/NAPS 1.57 1.75 1.98 2.06 2.00 1.40 1.27 3.59%

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