[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -5.0%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,414,702 9,598,616 336,541 333,112 334,668 337,124 283,140 931.83%
PBT 1,357,892 1,510,412 625,644 551,786 581,822 691,836 785,356 44.00%
Tax -297,046 -343,228 -13,701 -14,049 -15,794 -14,160 1,967 -
NP 1,060,846 1,167,184 611,943 537,737 566,028 677,676 787,323 21.97%
-
NP to SH 495,622 555,572 605,687 532,446 560,490 672,740 779,468 -26.03%
-
Tax Rate 21.88% 22.72% 2.19% 2.55% 2.71% 2.05% -0.25% -
Total Cost 8,353,856 8,431,432 -275,402 -204,625 -231,360 -340,552 -504,183 -
-
Net Worth 3,810,878 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 3,678,905 2.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 124,674 - 270,898 83,368 125,053 - 397,154 -53.77%
Div Payout % 25.16% - 44.73% 15.66% 22.31% - 50.95% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,810,878 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 3,678,905 2.37%
NOSH 415,581 415,971 416,766 416,842 416,845 416,918 418,057 -0.39%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.27% 12.16% 181.83% 161.43% 169.13% 201.02% 278.07% -
ROE 13.01% 14.25% 16.22% 14.89% 15.28% 17.69% 21.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2,265.43 2,307.52 80.75 79.91 80.29 80.86 67.73 935.90%
EPS 119.26 133.56 145.33 127.73 134.46 161.36 186.45 -25.74%
DPS 30.00 0.00 65.00 20.00 30.00 0.00 95.00 -53.59%
NAPS 9.17 9.37 8.96 8.58 8.80 9.12 8.80 2.78%
Adjusted Per Share Value based on latest NOSH - 416,835
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2,122.03 2,163.48 75.85 75.08 75.43 75.99 63.82 931.82%
EPS 111.71 125.22 136.52 120.01 126.33 151.63 175.69 -26.03%
DPS 28.10 0.00 61.06 18.79 28.19 0.00 89.52 -53.77%
NAPS 8.5895 8.7851 8.4168 8.0613 8.268 8.5702 8.2921 2.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 18.10 19.00 18.00 18.38 18.68 17.46 14.96 -
P/RPS 0.80 0.82 22.29 23.00 23.27 21.59 22.09 -89.03%
P/EPS 15.18 14.23 12.39 14.39 13.89 10.82 8.02 52.95%
EY 6.59 7.03 8.07 6.95 7.20 9.24 12.46 -34.57%
DY 1.66 0.00 3.61 1.09 1.61 0.00 6.35 -59.08%
P/NAPS 1.97 2.03 2.01 2.14 2.12 1.91 1.70 10.31%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 22/02/12 23/11/11 -
Price 19.10 18.58 17.74 18.96 17.90 18.80 16.20 -
P/RPS 0.84 0.81 21.97 23.73 22.30 23.25 23.92 -89.25%
P/EPS 16.02 13.91 12.21 14.84 13.31 11.65 8.69 50.29%
EY 6.24 7.19 8.19 6.74 7.51 8.58 11.51 -33.48%
DY 1.57 0.00 3.66 1.05 1.68 0.00 5.86 -58.40%
P/NAPS 2.08 1.98 1.98 2.21 2.03 2.06 1.84 8.50%

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