[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -16.69%
YoY- -15.83%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,598,616 336,541 333,112 334,668 337,124 283,140 278,516 947.72%
PBT 1,510,412 625,644 551,786 581,822 691,836 785,356 741,756 60.30%
Tax -343,228 -13,701 -14,049 -15,794 -14,160 1,967 -11,730 839.89%
NP 1,167,184 611,943 537,737 566,028 677,676 787,323 730,025 36.53%
-
NP to SH 555,572 605,687 532,446 560,490 672,740 779,468 724,674 -16.16%
-
Tax Rate 22.72% 2.19% 2.55% 2.71% 2.05% -0.25% 1.58% -
Total Cost 8,431,432 -275,402 -204,625 -231,360 -340,552 -504,183 -451,509 -
-
Net Worth 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 3,678,905 3,530,780 6.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 270,898 83,368 125,053 - 397,154 83,667 -
Div Payout % - 44.73% 15.66% 22.31% - 50.95% 11.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 3,678,905 3,530,780 6.78%
NOSH 415,971 416,766 416,842 416,845 416,918 418,057 418,338 -0.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.16% 181.83% 161.43% 169.13% 201.02% 278.07% 262.11% -
ROE 14.25% 16.22% 14.89% 15.28% 17.69% 21.19% 20.52% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,307.52 80.75 79.91 80.29 80.86 67.73 66.58 951.64%
EPS 133.56 145.33 127.73 134.46 161.36 186.45 173.23 -15.85%
DPS 0.00 65.00 20.00 30.00 0.00 95.00 20.00 -
NAPS 9.37 8.96 8.58 8.80 9.12 8.80 8.44 7.18%
Adjusted Per Share Value based on latest NOSH - 416,889
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,443.25 85.66 84.79 85.19 85.81 72.07 70.89 947.76%
EPS 141.42 154.17 135.53 142.67 171.24 198.41 184.46 -16.16%
DPS 0.00 68.95 21.22 31.83 0.00 101.09 21.30 -
NAPS 9.9212 9.5052 9.1037 9.3372 9.6784 9.3644 8.9873 6.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 19.00 18.00 18.38 18.68 17.46 14.96 17.12 -
P/RPS 0.82 22.29 23.00 23.27 21.59 22.09 25.71 -89.83%
P/EPS 14.23 12.39 14.39 13.89 10.82 8.02 9.88 27.39%
EY 7.03 8.07 6.95 7.20 9.24 12.46 10.12 -21.47%
DY 0.00 3.61 1.09 1.61 0.00 6.35 1.17 -
P/NAPS 2.03 2.01 2.14 2.12 1.91 1.70 2.03 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 29/08/12 24/05/12 22/02/12 23/11/11 16/08/11 -
Price 18.58 17.74 18.96 17.90 18.80 16.20 15.86 -
P/RPS 0.81 21.97 23.73 22.30 23.25 23.92 23.82 -89.39%
P/EPS 13.91 12.21 14.84 13.31 11.65 8.69 9.16 31.94%
EY 7.19 8.19 6.74 7.51 8.58 11.51 10.92 -24.22%
DY 0.00 3.66 1.05 1.68 0.00 5.86 1.26 -
P/NAPS 1.98 1.98 2.21 2.03 2.06 1.84 1.88 3.49%

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