[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

31-Dec-2009 [#1]

Profit Trend

QoQ- 37.38%

YoY- 163.95%

Quarter Report

BKB FY2010 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	224,426	222,884	223,678	225,476	238,148	242,968	240,950	-4.62%
YoY %	0.69%	-0.35%	-0.80%	-5.32%	-1.98%	0.84%	-	-
Horiz. %	93.14%	92.50%	92.83%	93.58%	98.84%	100.84%	100.00%	-
PBT	572,504	566,606	443,464	468,728	350,716	320,569	281,500	60.45%
YoY %	1.04%	27.77%	-5.39%	33.65%	9.40%	13.88%	-	-
Horiz. %	203.38%	201.28%	157.54%	166.51%	124.59%	113.88%	100.00%	-
Tax	-3,309	-5,550	-5,462	-3,668	-9,029	-8,072	-14,264	-62.21%
YoY %	40.38%	-1.61%	-48.91%	59.38%	-11.86%	43.41%	-	-
Horiz. %	23.20%	38.91%	38.29%	25.72%	63.30%	56.59%	100.00%	-
NP	569,195	561,056	438,002	465,060	341,687	312,497	267,236	65.46%
YoY %	1.45%	28.09%	-5.82%	36.11%	9.34%	16.94%	-	-
Horiz. %	212.99%	209.95%	163.90%	174.03%	127.86%	116.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	567,452	558,986	436,248	463,456	337,348	308,106	258,502	68.82%
YoY %	1.51%	28.13%	-5.87%	37.38%	9.49%	19.19%	-	-
Horiz. %	219.52%	216.24%	168.76%	179.29%	130.50%	119.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.58%	0.98%	1.23%	0.78%	2.57%	2.52%	5.07%	-
YoY %	-40.82%	-20.33%	57.69%	-69.65%	1.98%	-50.30%	-	-
Horiz. %	11.44%	19.33%	24.26%	15.38%	50.69%	49.70%	100.00%	-
Total Cost	-344,769	-338,172	-214,324	-239,584	-103,539	-69,529	-26,286	455.29%
YoY %	-1.95%	-57.79%	10.54%	-131.39%	-48.91%	-164.51%	-	-
Horiz. %	1,311.61%	1,286.51%	815.35%	911.45%	393.89%	264.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,159,089	3,107,837	3,007,286	3,073,247	2,957,921	2,814,408	2,708,725	10.78%
YoY %	1.65%	3.34%	-2.15%	3.90%	5.10%	3.90%	-	-
Horiz. %	116.63%	114.73%	111.02%	113.46%	109.20%	103.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	274,887	84,797	127,607	-	170,485	56,856	85,314	117.99%
YoY %	224.17%	-33.55%	0.00%	-	199.85%	-33.36%	-	-
Horiz. %	322.21%	99.39%	149.57%	-	199.83%	66.64%	100.00%	-
Div Payout %	48.44%	15.17%	29.25%	-	50.54%	18.45%	33.00%	-
YoY %	219.31%	-48.14%	0.00%	-	173.93%	-44.09%	-	-
Horiz. %	146.79%	45.97%	88.64%	-	153.15%	55.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	3,159,089	3,107,837	3,007,286	3,073,247	2,957,921	2,814,408	2,708,725	10.78%
YoY %	1.65%	3.34%	-2.15%	3.90%	5.10%	3.90%	-	-
Horiz. %	116.63%	114.73%	111.02%	113.46%	109.20%	103.90%	100.00%	-
NOSH	422,903	423,988	425,358	425,657	426,213	426,425	426,570	-0.57%
YoY %	-0.26%	-0.32%	-0.07%	-0.13%	-0.05%	-0.03%	-	-
Horiz. %	99.14%	99.39%	99.72%	99.79%	99.92%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	253.62%	251.73%	195.82%	206.26%	143.48%	128.62%	110.91%	-
YoY %	0.75%	28.55%	-5.06%	43.76%	11.55%	15.97%	-	-
Horiz. %	228.67%	226.97%	176.56%	185.97%	129.37%	115.97%	100.00%	-
ROE	17.96%	17.99%	14.51%	15.08%	11.40%	10.95%	9.54%	-
YoY %	-0.17%	23.98%	-3.78%	32.28%	4.11%	14.78%	-	-
Horiz. %	188.26%	188.57%	152.10%	158.07%	119.50%	114.78%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	53.07	52.57	52.59	52.97	55.88	56.98	56.49	-4.07%
YoY %	0.95%	-0.04%	-0.72%	-5.21%	-1.93%	0.87%	-	-
Horiz. %	93.95%	93.06%	93.10%	93.77%	98.92%	100.87%	100.00%	-
EPS	134.18	131.84	102.56	108.88	79.15	72.25	60.60	69.79%
YoY %	1.77%	28.55%	-5.80%	37.56%	9.55%	19.22%	-	-
Horiz. %	221.42%	217.56%	169.24%	179.67%	130.61%	119.22%	100.00%	-
DPS	65.00	20.00	30.00	0.00	40.00	13.33	20.00	119.25%
YoY %	225.00%	-33.33%	0.00%	0.00%	200.08%	-33.35%	-	-
Horiz. %	325.00%	100.00%	150.00%	0.00%	200.00%	66.65%	100.00%	-
NAPS	7.47	7.33	7.07	7.22	6.94	6.60	6.35	11.42%
YoY %	1.91%	3.68%	-2.08%	4.03%	5.15%	3.94%	-	-
Horiz. %	117.64%	115.43%	111.34%	113.70%	109.29%	103.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 425,657
RPS	50.58	50.24	50.42	50.82	53.68	54.76	54.31	-4.62%
YoY %	0.68%	-0.36%	-0.79%	-5.33%	-1.97%	0.83%	-	-
Horiz. %	93.13%	92.51%	92.84%	93.57%	98.84%	100.83%	100.00%	-
EPS	127.90	125.99	98.33	104.46	76.04	69.45	58.27	68.81%
YoY %	1.52%	28.13%	-5.87%	37.38%	9.49%	19.19%	-	-
Horiz. %	219.50%	216.22%	168.75%	179.27%	130.50%	119.19%	100.00%	-
DPS	61.96	19.11	28.76	0.00	38.43	12.82	19.23	117.99%
YoY %	224.23%	-33.55%	0.00%	0.00%	199.77%	-33.33%	-	-
Horiz. %	322.20%	99.38%	149.56%	0.00%	199.84%	66.67%	100.00%	-
NAPS	7.1204	7.0049	6.7783	6.9269	6.667	6.3435	6.1053	10.78%
YoY %	1.65%	3.34%	-2.15%	3.90%	5.10%	3.90%	-	-
Horiz. %	116.63%	114.73%	111.02%	113.46%	109.20%	103.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	12.28	10.80	10.68	10.28	9.26	8.85	8.00	-
P/RPS	23.14	20.54	20.31	19.41	16.57	15.53	14.16	38.69%
YoY %	12.66%	1.13%	4.64%	17.14%	6.70%	9.68%	-	-
Horiz. %	163.42%	145.06%	143.43%	137.08%	117.02%	109.68%	100.00%	-
P/EPS	9.15	8.19	10.41	9.44	11.70	12.25	13.20	-21.65%
YoY %	11.72%	-21.33%	10.28%	-19.32%	-4.49%	-7.20%	-	-
Horiz. %	69.32%	62.05%	78.86%	71.52%	88.64%	92.80%	100.00%	-
EY	10.93	12.21	9.60	10.59	8.55	8.16	7.58	27.60%
YoY %	-10.48%	27.19%	-9.35%	23.86%	4.78%	7.65%	-	-
Horiz. %	144.20%	161.08%	126.65%	139.71%	112.80%	107.65%	100.00%	-
DY	5.29	1.85	2.81	0.00	4.32	1.51	2.50	64.74%
YoY %	185.95%	-34.16%	0.00%	0.00%	186.09%	-39.60%	-	-
Horiz. %	211.60%	74.00%	112.40%	0.00%	172.80%	60.40%	100.00%	-
P/NAPS	1.64	1.47	1.51	1.42	1.33	1.34	1.26	19.19%
YoY %	11.56%	-2.65%	6.34%	6.77%	-0.75%	6.35%	-	-
Horiz. %	130.16%	116.67%	119.84%	112.70%	105.56%	106.35%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	18/08/10	26/05/10	24/02/10	24/11/09	26/08/09	27/05/09	-
Price	15.60	11.60	10.40	10.08	10.12	9.30	8.80	-
P/RPS	29.40	22.07	19.78	19.03	18.11	16.32	15.58	52.64%
YoY %	33.21%	11.58%	3.94%	5.08%	10.97%	4.75%	-	-
Horiz. %	188.70%	141.66%	126.96%	122.14%	116.24%	104.75%	100.00%	-
P/EPS	11.63	8.80	10.14	9.26	12.79	12.87	14.52	-13.74%
YoY %	32.16%	-13.21%	9.50%	-27.60%	-0.62%	-11.36%	-	-
Horiz. %	80.10%	60.61%	69.83%	63.77%	88.09%	88.64%	100.00%	-
EY	8.60	11.37	9.86	10.80	7.82	7.77	6.89	15.91%
YoY %	-24.36%	15.31%	-8.70%	38.11%	0.64%	12.77%	-	-
Horiz. %	124.82%	165.02%	143.11%	156.75%	113.50%	112.77%	100.00%	-
DY	4.17	1.72	2.88	0.00	3.95	1.43	2.27	49.93%
YoY %	142.44%	-40.28%	0.00%	0.00%	176.22%	-37.00%	-	-
Horiz. %	183.70%	75.77%	126.87%	0.00%	174.01%	63.00%	100.00%	-
P/NAPS	2.09	1.58	1.47	1.40	1.46	1.41	1.39	31.21%
YoY %	32.28%	7.48%	5.00%	-4.11%	3.55%	1.44%	-	-
Horiz. %	150.36%	113.67%	105.76%	100.72%	105.04%	101.44%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos