[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 1.51%
YoY- 68.21%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 278,516 271,892 264,680 224,426 222,884 223,678 225,476 15.16%
PBT 741,756 682,986 603,676 572,504 566,606 443,464 468,728 35.91%
Tax -11,730 -12,472 -9,516 -3,309 -5,550 -5,462 -3,668 117.52%
NP 730,025 670,514 594,160 569,195 561,056 438,002 465,060 35.17%
-
NP to SH 724,674 665,938 593,216 567,452 558,986 436,248 463,456 34.82%
-
Tax Rate 1.58% 1.83% 1.58% 0.58% 0.98% 1.23% 0.78% -
Total Cost -451,509 -398,622 -329,480 -344,769 -338,172 -214,324 -239,584 52.74%
-
Net Worth 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 9.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 83,667 125,569 - 274,887 84,797 127,607 - -
Div Payout % 11.55% 18.86% - 48.44% 15.17% 29.25% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,530,780 3,310,854 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 9.72%
NOSH 418,338 418,565 418,819 422,903 423,988 425,358 425,657 -1.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 262.11% 246.61% 224.48% 253.62% 251.73% 195.82% 206.26% -
ROE 20.52% 20.11% 17.75% 17.96% 17.99% 14.51% 15.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 66.58 64.96 63.20 53.07 52.57 52.59 52.97 16.51%
EPS 173.23 159.10 141.64 134.18 131.84 102.56 108.88 36.40%
DPS 20.00 30.00 0.00 65.00 20.00 30.00 0.00 -
NAPS 8.44 7.91 7.98 7.47 7.33 7.07 7.22 11.00%
Adjusted Per Share Value based on latest NOSH - 422,858
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.78 61.28 59.66 50.58 50.24 50.42 50.82 15.17%
EPS 163.34 150.10 133.71 127.90 125.99 98.33 104.46 34.82%
DPS 18.86 28.30 0.00 61.96 19.11 28.76 0.00 -
NAPS 7.9582 7.4625 7.5331 7.1204 7.0049 6.7783 6.9269 9.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.12 15.24 16.90 12.28 10.80 10.68 10.28 -
P/RPS 25.71 23.46 26.74 23.14 20.54 20.31 19.41 20.67%
P/EPS 9.88 9.58 11.93 9.15 8.19 10.41 9.44 3.09%
EY 10.12 10.44 8.38 10.93 12.21 9.60 10.59 -2.98%
DY 1.17 1.97 0.00 5.29 1.85 2.81 0.00 -
P/NAPS 2.03 1.93 2.12 1.64 1.47 1.51 1.42 26.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 -
Price 15.86 16.22 15.98 15.60 11.60 10.40 10.08 -
P/RPS 23.82 24.97 25.29 29.40 22.07 19.78 19.03 16.19%
P/EPS 9.16 10.19 11.28 11.63 8.80 10.14 9.26 -0.72%
EY 10.92 9.81 8.86 8.60 11.37 9.86 10.80 0.74%
DY 1.26 1.85 0.00 4.17 1.72 2.88 0.00 -
P/NAPS 1.88 2.05 2.00 2.09 1.58 1.47 1.40 21.78%

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