[BKAWAN] YoY TTM 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- -7.02%
YoY- -17.25%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 314,528 248,533 229,512 288,502 223,488 233,155 223,314 5.86%
PBT 734,774 692,265 431,698 401,333 472,171 269,721 310,697 15.41%
Tax 306 -6,814 -4,628 -11,691 -6,194 -3,382 -38,933 -
NP 735,080 685,451 427,070 389,642 465,977 266,339 271,764 18.02%
-
NP to SH 726,744 682,297 426,221 380,134 459,393 258,764 263,914 18.37%
-
Tax Rate -0.04% 0.98% 1.07% 2.91% 1.31% 1.25% 12.53% -
Total Cost -420,552 -436,918 -197,558 -101,140 -242,489 -33,184 -48,450 43.31%
-
Net Worth 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 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 396,994 274,212 191,685 253,959 238,136 167,701 133,005 19.97%
Div Payout % 54.63% 40.19% 44.97% 66.81% 51.84% 64.81% 50.40% -
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 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 10.40%
NOSH 416,889 418,551 425,374 426,561 431,931 433,669 289,230 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 233.71% 275.80% 186.08% 135.06% 208.50% 114.23% 121.70% -
ROE 19.81% 20.61% 14.17% 14.03% 17.38% 10.85% 13.04% -
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 75.45 59.38 53.96 67.63 51.74 53.76 77.21 -0.38%
EPS 174.33 163.01 100.20 89.12 106.36 59.67 91.25 11.38%
DPS 95.00 65.00 45.00 59.00 55.00 38.67 46.00 12.83%
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 70.89 56.02 51.73 65.03 50.37 52.55 50.33 5.86%
EPS 163.80 153.79 96.07 85.68 103.54 58.32 59.48 18.37%
DPS 89.48 61.81 43.20 57.24 53.67 37.80 29.98 19.97%
NAPS 8.2689 7.4622 6.7785 6.1052 5.9581 5.3761 4.5634 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 24.76 25.67 19.79 11.83 19.52 15.35 9.91 16.47%
P/EPS 10.72 9.35 10.66 8.98 9.50 13.83 8.38 4.18%
EY 9.33 10.70 9.38 11.14 10.53 7.23 11.93 -4.01%
DY 5.09 4.27 4.21 7.37 5.45 4.69 6.01 -2.72%
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 23.73 27.32 19.28 13.01 21.84 16.93 10.10 15.28%
P/EPS 10.27 9.95 10.38 9.87 10.62 15.25 8.55 3.09%
EY 9.74 10.05 9.63 10.13 9.41 6.56 11.70 -3.00%
DY 5.31 4.01 4.33 6.70 4.87 4.25 5.90 -1.73%
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