[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2010 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 28.14%
YoY- 81.43%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 271,892 264,680 224,426 222,884 223,678 225,476 238,148 9.24%
PBT 682,986 603,676 572,504 566,606 443,464 468,728 350,716 56.00%
Tax -12,472 -9,516 -3,309 -5,550 -5,462 -3,668 -9,029 24.05%
NP 670,514 594,160 569,195 561,056 438,002 465,060 341,687 56.80%
-
NP to SH 665,938 593,216 567,452 558,986 436,248 463,456 337,348 57.42%
-
Tax Rate 1.83% 1.58% 0.58% 0.98% 1.23% 0.78% 2.57% -
Total Cost -398,622 -329,480 -344,769 -338,172 -214,324 -239,584 -103,539 145.84%
-
Net Worth 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 7.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 125,569 - 274,887 84,797 127,607 - 170,485 -18.45%
Div Payout % 18.86% - 48.44% 15.17% 29.25% - 50.54% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 7.81%
NOSH 418,565 418,819 422,903 423,988 425,358 425,657 426,213 -1.20%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 246.61% 224.48% 253.62% 251.73% 195.82% 206.26% 143.48% -
ROE 20.11% 17.75% 17.96% 17.99% 14.51% 15.08% 11.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.96 63.20 53.07 52.57 52.59 52.97 55.88 10.56%
EPS 159.10 141.64 134.18 131.84 102.56 108.88 79.15 59.34%
DPS 30.00 0.00 65.00 20.00 30.00 0.00 40.00 -17.46%
NAPS 7.91 7.98 7.47 7.33 7.07 7.22 6.94 9.12%
Adjusted Per Share Value based on latest NOSH - 424,026
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.28 59.66 50.58 50.24 50.42 50.82 53.68 9.23%
EPS 150.10 133.71 127.90 125.99 98.33 104.46 76.04 57.42%
DPS 28.30 0.00 61.96 19.11 28.76 0.00 38.43 -18.46%
NAPS 7.4625 7.5331 7.1204 7.0049 6.7783 6.9269 6.667 7.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 15.24 16.90 12.28 10.80 10.68 10.28 9.26 -
P/RPS 23.46 26.74 23.14 20.54 20.31 19.41 16.57 26.11%
P/EPS 9.58 11.93 9.15 8.19 10.41 9.44 11.70 -12.48%
EY 10.44 8.38 10.93 12.21 9.60 10.59 8.55 14.25%
DY 1.97 0.00 5.29 1.85 2.81 0.00 4.32 -40.78%
P/NAPS 1.93 2.12 1.64 1.47 1.51 1.42 1.33 28.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 -
Price 16.22 15.98 15.60 11.60 10.40 10.08 10.12 -
P/RPS 24.97 25.29 29.40 22.07 19.78 19.03 18.11 23.90%
P/EPS 10.19 11.28 11.63 8.80 10.14 9.26 12.79 -14.07%
EY 9.81 8.86 8.60 11.37 9.86 10.80 7.82 16.33%
DY 1.85 0.00 4.17 1.72 2.88 0.00 3.95 -39.71%
P/NAPS 2.05 2.00 2.09 1.58 1.47 1.40 1.46 25.41%

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