[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

BKB FY2012 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	12,263,692	10,369,043	4,876,558	314,528	248,533	229,512	288,502	86.76%
YoY %	18.27%	112.63%	1,450.44%	26.55%	8.29%	-20.45%	-	-
Horiz. %	4,250.82%	3,594.10%	1,690.30%	109.02%	86.15%	79.55%	100.00%	-
PBT	1,195,719	1,467,489	1,013,679	734,774	692,265	431,698	401,333	19.94%
YoY %	-18.52%	44.77%	37.96%	6.14%	60.36%	7.57%	-	-
Horiz. %	297.94%	365.65%	252.58%	183.08%	172.49%	107.57%	100.00%	-
Tax	-279,050	-282,360	-154,327	306	-6,814	-4,628	-11,691	69.64%
YoY %	1.17%	-82.96%	-50,533.66%	104.49%	-47.23%	60.41%	-	-
Horiz. %	2,386.88%	2,415.19%	1,320.05%	-2.62%	58.28%	39.59%	100.00%	-
NP	916,669	1,185,129	859,352	735,080	685,451	427,070	389,642	15.31%
YoY %	-22.65%	37.91%	16.91%	7.24%	60.50%	9.61%	-	-
Horiz. %	235.26%	304.16%	220.55%	188.66%	175.92%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	439,203	556,087	573,253	726,744	682,297	426,221	380,134	2.43%
YoY %	-21.02%	-2.99%	-21.12%	6.51%	60.08%	12.12%	-	-
Horiz. %	115.54%	146.29%	150.80%	191.18%	179.49%	112.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	19.24%	15.22%	-0.04%	0.98%	1.07%	2.91%	-
YoY %	21.31%	26.41%	38,150.00%	-104.08%	-8.41%	-63.23%	-	-
Horiz. %	802.06%	661.17%	523.02%	-1.37%	33.68%	36.77%	100.00%	-
Total Cost	11,347,023	9,183,914	4,017,206	-420,552	-436,918	-197,558	-101,140	-
YoY %	23.55%	128.61%	1,055.22%	3.75%	-121.16%	-95.33%	-	-
Horiz. %	-11,219.12%	-9,080.40%	-3,971.93%	415.81%	431.99%	195.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.62%	25.69%	3.87%	10.81%	10.09%	11.03%	-	-
Horiz. %	183.23%	176.82%	140.68%	135.44%	122.23%	111.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	246,251	228,006	270,770	396,994	274,212	191,685	253,959	-0.51%
YoY %	8.00%	-15.79%	-31.79%	44.78%	43.05%	-24.52%	-	-
Horiz. %	96.96%	89.78%	106.62%	156.32%	107.97%	75.48%	100.00%	-
Div Payout %	56.07%	41.00%	47.23%	54.63%	40.19%	44.97%	66.81%	-
YoY %	36.76%	-13.19%	-13.55%	35.93%	-10.63%	-32.69%	-	-
Horiz. %	83.92%	61.37%	70.69%	81.77%	60.16%	67.31%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
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%
YoY %	3.62%	25.69%	3.87%	10.81%	10.09%	11.03%	-	-
Horiz. %	183.23%	176.82%	140.68%	135.44%	122.23%	111.03%	100.00%	-
NOSH	408,143	412,894	415,558	416,889	418,551	425,374	426,561	-0.73%
YoY %	-1.15%	-0.64%	-0.32%	-0.40%	-1.60%	-0.28%	-	-
Horiz. %	95.68%	96.80%	97.42%	97.73%	98.12%	99.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.47%	11.43%	17.62%	233.71%	275.80%	186.08%	135.06%	-
YoY %	-34.65%	-35.13%	-92.46%	-15.26%	48.22%	37.78%	-	-
Horiz. %	5.53%	8.46%	13.05%	173.04%	204.21%	137.78%	100.00%	-
ROE	8.85%	11.61%	15.04%	19.81%	20.61%	14.17%	14.03%	-
YoY %	-23.77%	-22.81%	-24.08%	-3.88%	45.45%	1.00%	-	-
Horiz. %	63.08%	82.75%	107.20%	141.20%	146.90%	101.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	3,004.75	2,511.31	1,173.49	75.45	59.38	53.96	67.63	88.14%
YoY %	19.65%	114.00%	1,455.32%	27.06%	10.04%	-20.21%	-	-
Horiz. %	4,442.92%	3,713.31%	1,735.16%	111.56%	87.80%	79.79%	100.00%	-
EPS	107.61	134.68	137.95	174.33	163.01	100.20	89.12	3.19%
YoY %	-20.10%	-2.37%	-20.87%	6.94%	62.68%	12.43%	-	-
Horiz. %	120.75%	151.12%	154.79%	195.61%	182.91%	112.43%	100.00%	-
DPS	60.00	55.00	65.00	95.00	65.00	45.00	59.00	0.28%
YoY %	9.09%	-15.38%	-31.58%	46.15%	44.44%	-23.73%	-	-
Horiz. %	101.69%	93.22%	110.17%	161.02%	110.17%	76.27%	100.00%	-
NAPS	12.16	11.60	9.17	8.80	7.91	7.07	6.35	11.43%
YoY %	4.83%	26.50%	4.20%	11.25%	11.88%	11.34%	-	-
Horiz. %	191.50%	182.68%	144.41%	138.58%	124.57%	111.34%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 416,889
RPS	2,764.17	2,337.13	1,099.15	70.89	56.02	51.73	65.03	86.76%
YoY %	18.27%	112.63%	1,450.50%	26.54%	8.29%	-20.45%	-	-
Horiz. %	4,250.61%	3,593.93%	1,690.22%	109.01%	86.14%	79.55%	100.00%	-
EPS	98.99	125.34	129.21	163.80	153.79	96.07	85.68	2.43%
YoY %	-21.02%	-3.00%	-21.12%	6.51%	60.08%	12.13%	-	-
Horiz. %	115.53%	146.29%	150.81%	191.18%	179.49%	112.13%	100.00%	-
DPS	55.50	51.39	61.03	89.48	61.81	43.20	57.24	-0.51%
YoY %	8.00%	-15.80%	-31.79%	44.77%	43.08%	-24.53%	-	-
Horiz. %	96.96%	89.78%	106.62%	156.32%	107.98%	75.47%	100.00%	-
NAPS	11.1864	10.7954	8.5891	8.2689	7.4622	6.7785	6.1052	10.61%
YoY %	3.62%	25.69%	3.87%	10.81%	10.09%	11.03%	-	-
Horiz. %	183.23%	176.82%	140.68%	135.44%	122.23%	111.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.79%	-49.35%	-93.78%	-3.54%	29.71%	67.29%	-	-
Horiz. %	5.16%	6.59%	13.02%	209.30%	216.99%	167.29%	100.00%	-
P/EPS	16.95	14.63	13.12	10.72	9.35	10.66	8.98	11.16%
YoY %	15.86%	11.51%	22.39%	14.65%	-12.29%	18.71%	-	-
Horiz. %	188.75%	162.92%	146.10%	119.38%	104.12%	118.71%	100.00%	-
EY	5.90	6.84	7.62	9.33	10.70	9.38	11.14	-10.04%
YoY %	-13.74%	-10.24%	-18.33%	-12.80%	14.07%	-15.80%	-	-
Horiz. %	52.96%	61.40%	68.40%	83.75%	96.05%	84.20%	100.00%	-
DY	3.29	2.79	3.59	5.09	4.27	4.21	7.37	-12.57%
YoY %	17.92%	-22.28%	-29.47%	19.20%	1.43%	-42.88%	-	-
Horiz. %	44.64%	37.86%	48.71%	69.06%	57.94%	57.12%	100.00%	-
P/NAPS	1.50	1.70	1.97	2.12	1.93	1.51	1.26	2.94%
YoY %	-11.76%	-13.71%	-7.08%	9.84%	27.81%	19.84%	-	-
Horiz. %	119.05%	134.92%	156.35%	168.25%	153.17%	119.84%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-22.78%	-51.53%	-93.13%	-13.14%	41.70%	48.19%	-	-
Horiz. %	4.69%	6.07%	12.53%	182.40%	209.99%	148.19%	100.00%	-
P/EPS	16.89	14.69	13.85	10.27	9.95	10.38	9.87	9.36%
YoY %	14.98%	6.06%	34.86%	3.22%	-4.14%	5.17%	-	-
Horiz. %	171.12%	148.83%	140.32%	104.05%	100.81%	105.17%	100.00%	-
EY	5.92	6.81	7.22	9.74	10.05	9.63	10.13	-8.55%
YoY %	-13.07%	-5.68%	-25.87%	-3.08%	4.36%	-4.94%	-	-
Horiz. %	58.44%	67.23%	71.27%	96.15%	99.21%	95.06%	100.00%	-
DY	3.30	2.78	3.40	5.31	4.01	4.33	6.70	-11.12%
YoY %	18.71%	-18.24%	-35.97%	32.42%	-7.39%	-35.37%	-	-
Horiz. %	49.25%	41.49%	50.75%	79.25%	59.85%	64.63%	100.00%	-
P/NAPS	1.50	1.71	2.08	2.03	2.05	1.47	1.39	1.27%
YoY %	-12.28%	-17.79%	2.46%	-0.98%	39.46%	5.76%	-	-
Horiz. %	107.91%	123.02%	149.64%	146.04%	147.48%	105.76%	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 - 20 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

522

DNEX

DAGANG NEXCHANGE BERHAD

420

MPI

MALAYSIAN PACIFIC INDUSTRIES

371

PTRANS

PERAK TRANSIT BERHAD

364

GENTING

GENTING BHD

357

HLIND

HONG LEONG INDUSTRIES BHD

346

TOPGLOV

TOP GLOVE CORPORATION BHD

319

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

269

Daily Stocks

HSI-CXF

0.13

-0.045

219,868,700

HSI-HUZ

0.22

+0.035

175,704,500

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

111,449,900

INGENIEU

0.075

+0.01

82,140,200

ATAIMS

0.535

+0.005

76,999,800

HSI-CV3

0.075

-0.025

75,920,000

AGRICOR

0.885

+0.385

75,006,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.10

+0.02

67,953,600

More active Stocks

AGRICOR

0.885

+0.385

75,006,200

NOTION

2.26

+0.28

28,733,500

NOTION-WD

1.80

+0.26

2,238,300

KLK

20.52

+0.26

560,000

HLIND

11.36

+0.26

5,700

AEONCR

7.74

+0.19

453,400

1.65

+0.16

7,692,200

HLFG

17.34

+0.14

75,400

GENTING

4.81

+0.12

12,813,300

HSI-HWX

0.715

+0.105

9,000

More gainer Stocks

DLADY

36.12

-0.68

24,500

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

38,500

HSI-CXK

0.725

-0.135

133,900

SPSETIA-C77

0.565

-0.125

20,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-CXM

0.59

-0.12

14,400

HIAPTEK-CD

0.04

-0.11

4,080,000

PENTA

4.94

-0.11

1,075,100

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