[BKAWAN] YoY TTM Result on 31-Mar-2012 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -9.08%
YoY- 6.51%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 12,263,692 10,369,043 4,876,558 314,528 248,533 229,512 288,502 86.76%
PBT 1,195,719 1,467,489 1,013,679 734,774 692,265 431,698 401,333 19.94%
Tax -279,050 -282,360 -154,327 306 -6,814 -4,628 -11,691 69.64%
NP 916,669 1,185,129 859,352 735,080 685,451 427,070 389,642 15.31%
-
NP to SH 439,203 556,087 573,253 726,744 682,297 426,221 380,134 2.43%
-
Tax Rate 23.34% 19.24% 15.22% -0.04% 0.98% 1.07% 2.91% -
Total Cost 11,347,023 9,183,914 4,017,206 -420,552 -436,918 -197,558 -101,140 -
-
Net Worth 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 10.61%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 246,251 228,006 270,770 396,994 274,212 191,685 253,959 -0.51%
Div Payout % 56.07% 41.00% 47.23% 54.63% 40.19% 44.97% 66.81% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 10.61%
NOSH 408,143 412,894 415,558 416,889 418,551 425,374 426,561 -0.73%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.47% 11.43% 17.62% 233.71% 275.80% 186.08% 135.06% -
ROE 8.85% 11.61% 15.04% 19.81% 20.61% 14.17% 14.03% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3,004.75 2,511.31 1,173.49 75.45 59.38 53.96 67.63 88.14%
EPS 107.61 134.68 137.95 174.33 163.01 100.20 89.12 3.19%
DPS 60.00 55.00 65.00 95.00 65.00 45.00 59.00 0.28%
NAPS 12.16 11.60 9.17 8.80 7.91 7.07 6.35 11.43%
Adjusted Per Share Value based on latest NOSH - 416,889
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2,764.17 2,337.13 1,099.15 70.89 56.02 51.73 65.03 86.76%
EPS 98.99 125.34 129.21 163.80 153.79 96.07 85.68 2.43%
DPS 55.50 51.39 61.03 89.48 61.81 43.20 57.24 -0.51%
NAPS 11.1864 10.7954 8.5891 8.2689 7.4622 6.7785 6.1052 10.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 18.24 19.70 18.10 18.68 15.24 10.68 8.00 -
P/RPS 0.61 0.78 1.54 24.76 25.67 19.79 11.83 -38.97%
P/EPS 16.95 14.63 13.12 10.72 9.35 10.66 8.98 11.16%
EY 5.90 6.84 7.62 9.33 10.70 9.38 11.14 -10.04%
DY 3.29 2.79 3.59 5.09 4.27 4.21 7.37 -12.57%
P/NAPS 1.50 1.70 1.97 2.12 1.93 1.51 1.26 2.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 -
Price 18.18 19.78 19.10 17.90 16.22 10.40 8.80 -
P/RPS 0.61 0.79 1.63 23.73 27.32 19.28 13.01 -39.93%
P/EPS 16.89 14.69 13.85 10.27 9.95 10.38 9.87 9.36%
EY 5.92 6.81 7.22 9.74 10.05 9.63 10.13 -8.55%
DY 3.30 2.78 3.40 5.31 4.01 4.33 6.70 -11.12%
P/NAPS 1.50 1.71 2.08 2.03 2.05 1.47 1.39 1.27%

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