[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 9.49%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 222,884 223,678 225,476 238,148 242,968 240,950 279,432 -14.02%
PBT 566,606 443,464 468,728 350,716 320,569 281,500 207,348 95.81%
Tax -5,550 -5,462 -3,668 -9,029 -8,072 -14,264 -19,520 -56.86%
NP 561,056 438,002 465,060 341,687 312,497 267,236 187,828 107.82%
-
NP to SH 558,986 436,248 463,456 337,348 308,106 258,502 175,584 116.86%
-
Tax Rate 0.98% 1.23% 0.78% 2.57% 2.52% 5.07% 9.41% -
Total Cost -338,172 -214,324 -239,584 -103,539 -69,529 -26,286 91,604 -
-
Net Worth 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 2,708,725 2,819,752 6.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 84,797 127,607 - 170,485 56,856 85,314 - -
Div Payout % 15.17% 29.25% - 50.54% 18.45% 33.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 2,708,725 2,819,752 6.71%
NOSH 423,988 425,358 425,657 426,213 426,425 426,570 426,588 -0.40%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 251.73% 195.82% 206.26% 143.48% 128.62% 110.91% 67.22% -
ROE 17.99% 14.51% 15.08% 11.40% 10.95% 9.54% 6.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.57 52.59 52.97 55.88 56.98 56.49 65.50 -13.67%
EPS 131.84 102.56 108.88 79.15 72.25 60.60 41.16 117.75%
DPS 20.00 30.00 0.00 40.00 13.33 20.00 0.00 -
NAPS 7.33 7.07 7.22 6.94 6.60 6.35 6.61 7.15%
Adjusted Per Share Value based on latest NOSH - 426,265
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.73 56.94 57.39 60.62 61.85 61.33 71.13 -14.03%
EPS 142.29 111.04 117.97 85.87 78.43 65.80 44.69 116.88%
DPS 21.58 32.48 0.00 43.40 14.47 21.72 0.00 -
NAPS 7.9107 7.6548 7.8227 7.5291 7.1638 6.8948 7.1774 6.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 10.80 10.68 10.28 9.26 8.85 8.00 7.90 -
P/RPS 20.54 20.31 19.41 16.57 15.53 14.16 12.06 42.75%
P/EPS 8.19 10.41 9.44 11.70 12.25 13.20 19.19 -43.40%
EY 12.21 9.60 10.59 8.55 8.16 7.58 5.21 76.71%
DY 1.85 2.81 0.00 4.32 1.51 2.50 0.00 -
P/NAPS 1.47 1.51 1.42 1.33 1.34 1.26 1.20 14.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 -
Price 11.60 10.40 10.08 10.12 9.30 8.80 8.40 -
P/RPS 22.07 19.78 19.03 18.11 16.32 15.58 12.82 43.78%
P/EPS 8.80 10.14 9.26 12.79 12.87 14.52 20.41 -43.01%
EY 11.37 9.86 10.80 7.82 7.77 6.89 4.90 75.54%
DY 1.72 2.88 0.00 3.95 1.43 2.27 0.00 -
P/NAPS 1.58 1.47 1.40 1.46 1.41 1.39 1.27 15.72%

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