[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -5.87%
YoY- 68.76%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 264,680 224,426 222,884 223,678 225,476 238,148 242,968 5.85%
PBT 603,676 572,504 566,606 443,464 468,728 350,716 320,569 52.31%
Tax -9,516 -3,309 -5,550 -5,462 -3,668 -9,029 -8,072 11.56%
NP 594,160 569,195 561,056 438,002 465,060 341,687 312,497 53.29%
-
NP to SH 593,216 567,452 558,986 436,248 463,456 337,348 308,106 54.58%
-
Tax Rate 1.58% 0.58% 0.98% 1.23% 0.78% 2.57% 2.52% -
Total Cost -329,480 -344,769 -338,172 -214,324 -239,584 -103,539 -69,529 181.32%
-
Net Worth 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 12.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 274,887 84,797 127,607 - 170,485 56,856 -
Div Payout % - 48.44% 15.17% 29.25% - 50.54% 18.45% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,342,179 3,159,089 3,107,837 3,007,286 3,073,247 2,957,921 2,814,408 12.10%
NOSH 418,819 422,903 423,988 425,358 425,657 426,213 426,425 -1.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 224.48% 253.62% 251.73% 195.82% 206.26% 143.48% 128.62% -
ROE 17.75% 17.96% 17.99% 14.51% 15.08% 11.40% 10.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.20 53.07 52.57 52.59 52.97 55.88 56.98 7.13%
EPS 141.64 134.18 131.84 102.56 108.88 79.15 72.25 56.44%
DPS 0.00 65.00 20.00 30.00 0.00 40.00 13.33 -
NAPS 7.98 7.47 7.33 7.07 7.22 6.94 6.60 13.45%
Adjusted Per Share Value based on latest NOSH - 425,374
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.37 57.13 56.73 56.94 57.39 60.62 61.85 5.84%
EPS 151.00 144.44 142.29 111.04 117.97 85.87 78.43 54.57%
DPS 0.00 69.97 21.58 32.48 0.00 43.40 14.47 -
NAPS 8.5072 8.0412 7.9107 7.6548 7.8227 7.5291 7.1638 12.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 16.90 12.28 10.80 10.68 10.28 9.26 8.85 -
P/RPS 26.74 23.14 20.54 20.31 19.41 16.57 15.53 43.51%
P/EPS 11.93 9.15 8.19 10.41 9.44 11.70 12.25 -1.74%
EY 8.38 10.93 12.21 9.60 10.59 8.55 8.16 1.78%
DY 0.00 5.29 1.85 2.81 0.00 4.32 1.51 -
P/NAPS 2.12 1.64 1.47 1.51 1.42 1.33 1.34 35.66%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 15.98 15.60 11.60 10.40 10.08 10.12 9.30 -
P/RPS 25.29 29.40 22.07 19.78 19.03 18.11 16.32 33.80%
P/EPS 11.28 11.63 8.80 10.14 9.26 12.79 12.87 -8.39%
EY 8.86 8.60 11.37 9.86 10.80 7.82 7.77 9.12%
DY 0.00 4.17 1.72 2.88 0.00 3.95 1.43 -
P/NAPS 2.00 2.09 1.58 1.47 1.40 1.46 1.41 26.16%

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