[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -10.79%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,347,348 9,466,245 9,284,646 9,414,702 9,598,616 336,541 333,112 881.99%
PBT 1,639,312 1,285,791 1,235,794 1,357,892 1,510,412 625,644 551,786 106.25%
Tax -333,168 -253,357 -228,062 -297,046 -343,228 -13,701 -14,049 720.68%
NP 1,306,144 1,032,434 1,007,732 1,060,846 1,167,184 611,943 537,737 80.40%
-
NP to SH 627,888 483,709 477,765 495,622 555,572 605,687 532,446 11.58%
-
Tax Rate 20.32% 19.70% 18.45% 21.88% 22.72% 2.19% 2.55% -
Total Cost 9,041,204 8,433,811 8,276,914 8,353,856 8,431,432 -275,402 -204,625 -
-
Net Worth 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 20.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 228,321 83,060 124,674 - 270,898 83,368 -
Div Payout % - 47.20% 17.39% 25.16% - 44.73% 15.66% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 20.17%
NOSH 413,628 415,129 415,303 415,581 415,971 416,766 416,842 -0.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.62% 10.91% 10.85% 11.27% 12.16% 181.83% 161.43% -
ROE 13.32% 10.58% 12.46% 13.01% 14.25% 16.22% 14.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,501.60 2,280.31 2,235.63 2,265.43 2,307.52 80.75 79.91 887.08%
EPS 151.80 116.52 115.04 119.26 133.56 145.33 127.73 12.16%
DPS 0.00 55.00 20.00 30.00 0.00 65.00 20.00 -
NAPS 11.40 11.01 9.23 9.17 9.37 8.96 8.58 20.79%
Adjusted Per Share Value based on latest NOSH - 415,558
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,332.24 2,133.64 2,092.71 2,122.03 2,163.48 75.85 75.08 882.00%
EPS 141.52 109.03 107.69 111.71 125.22 136.52 120.01 11.58%
DPS 0.00 51.46 18.72 28.10 0.00 61.06 18.79 -
NAPS 10.6282 10.3018 8.64 8.5895 8.7851 8.4168 8.0613 20.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 19.60 18.50 18.70 18.10 19.00 18.00 18.38 -
P/RPS 0.78 0.81 0.84 0.80 0.82 22.29 23.00 -89.45%
P/EPS 12.91 15.88 16.26 15.18 14.23 12.39 14.39 -6.96%
EY 7.74 6.30 6.15 6.59 7.03 8.07 6.95 7.42%
DY 0.00 2.97 1.07 1.66 0.00 3.61 1.09 -
P/NAPS 1.72 1.68 2.03 1.97 2.03 2.01 2.14 -13.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 -
Price 20.00 20.00 18.26 19.10 18.58 17.74 18.96 -
P/RPS 0.80 0.88 0.82 0.84 0.81 21.97 23.73 -89.49%
P/EPS 13.18 17.16 15.87 16.02 13.91 12.21 14.84 -7.58%
EY 7.59 5.83 6.30 6.24 7.19 8.19 6.74 8.21%
DY 0.00 2.75 1.10 1.57 0.00 3.66 1.05 -
P/NAPS 1.75 1.82 1.98 2.08 1.98 1.98 2.21 -14.37%

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