[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 92.2%

YoY- 81.43%

Quarter Report

BKB FY2010 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	135,946	66,170	224,426	167,163	111,839	56,369	238,148	-31.20%
YoY %	105.45%	-70.52%	34.26%	49.47%	98.41%	-76.33%	-	-
Horiz. %	57.08%	27.79%	94.24%	70.19%	46.96%	23.67%	100.00%	-
PBT	341,493	150,919	572,504	424,955	221,732	117,182	350,716	-1.76%
YoY %	126.28%	-73.64%	34.72%	91.65%	89.22%	-66.59%	-	-
Horiz. %	97.37%	43.03%	163.24%	121.17%	63.22%	33.41%	100.00%	-
Tax	-6,236	-2,379	-3,309	-4,163	-2,731	-917	-9,029	-21.88%
YoY %	-162.13%	28.11%	20.51%	-52.44%	-197.82%	89.84%	-	-
Horiz. %	69.07%	26.35%	36.65%	46.11%	30.25%	10.16%	100.00%	-
NP	335,257	148,540	569,195	420,792	219,001	116,265	341,687	-1.25%
YoY %	125.70%	-73.90%	35.27%	92.14%	88.36%	-65.97%	-	-
Horiz. %	98.12%	43.47%	166.58%	123.15%	64.09%	34.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	332,969	148,304	567,452	419,240	218,124	115,864	337,348	-0.86%
YoY %	124.52%	-73.86%	35.35%	92.20%	88.26%	-65.65%	-	-
Horiz. %	98.70%	43.96%	168.21%	124.28%	64.66%	34.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.83%	1.58%	0.58%	0.98%	1.23%	0.78%	2.57%	-
YoY %	15.82%	172.41%	-40.82%	-20.33%	57.69%	-69.65%	-	-
Horiz. %	71.21%	61.48%	22.57%	38.13%	47.86%	30.35%	100.00%	-
Total Cost	-199,311	-82,370	-344,769	-253,629	-107,162	-59,896	-103,539	54.80%
YoY %	-141.97%	76.11%	-35.93%	-136.68%	-78.91%	42.15%	-	-
Horiz. %	192.50%	79.55%	332.98%	244.96%	103.50%	57.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,310,854	3,342,179	3,159,089	3,107,837	3,007,286	3,073,247	2,957,921	7.81%
YoY %	-0.94%	5.80%	1.65%	3.34%	-2.15%	3.90%	-	-
Horiz. %	111.93%	112.99%	106.80%	105.07%	101.67%	103.90%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	62,784	-	274,887	63,598	63,803	-	170,485	-48.65%
YoY %	0.00%	-	332.23%	-0.32%	0.00%	-	-	-
Horiz. %	36.83%	-	161.24%	37.30%	37.42%	-	100.00%	-
Div Payout %	18.86%	-	48.44%	15.17%	29.25%	-	50.54%	-
YoY %	0.00%	-	219.31%	-48.14%	0.00%	-	-	-
Horiz. %	37.32%	-	95.84%	30.02%	57.87%	-	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	3,310,854	3,342,179	3,159,089	3,107,837	3,007,286	3,073,247	2,957,921	7.81%
YoY %	-0.94%	5.80%	1.65%	3.34%	-2.15%	3.90%	-	-
Horiz. %	111.93%	112.99%	106.80%	105.07%	101.67%	103.90%	100.00%	-
NOSH	418,565	418,819	422,903	423,988	425,358	425,657	426,213	-1.20%
YoY %	-0.06%	-0.97%	-0.26%	-0.32%	-0.07%	-0.13%	-	-
Horiz. %	98.21%	98.27%	99.22%	99.48%	99.80%	99.87%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	246.61%	224.48%	253.62%	251.73%	195.82%	206.26%	143.48%	-
YoY %	9.86%	-11.49%	0.75%	28.55%	-5.06%	43.76%	-	-
Horiz. %	171.88%	156.45%	176.76%	175.45%	136.48%	143.76%	100.00%	-
ROE	10.06%	4.44%	17.96%	13.49%	7.25%	3.77%	11.40%	-
YoY %	126.58%	-75.28%	33.14%	86.07%	92.31%	-66.93%	-	-
Horiz. %	88.25%	38.95%	157.54%	118.33%	63.60%	33.07%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	32.48	15.80	53.07	39.43	26.29	13.24	55.88	-30.37%
YoY %	105.57%	-70.23%	34.59%	49.98%	98.56%	-76.31%	-	-
Horiz. %	58.12%	28.27%	94.97%	70.56%	47.05%	23.69%	100.00%	-
EPS	79.55	35.41	134.18	98.88	51.28	27.22	79.15	0.33%
YoY %	124.65%	-73.61%	35.70%	92.82%	88.39%	-65.61%	-	-
Horiz. %	100.51%	44.74%	169.53%	124.93%	64.79%	34.39%	100.00%	-
DPS	15.00	0.00	65.00	15.00	15.00	0.00	40.00	-48.02%
YoY %	0.00%	0.00%	333.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	0.00%	162.50%	37.50%	37.50%	0.00%	100.00%	-
NAPS	7.91	7.98	7.47	7.33	7.07	7.22	6.94	9.12%
YoY %	-0.88%	6.83%	1.91%	3.68%	-2.08%	4.03%	-	-
Horiz. %	113.98%	114.99%	107.64%	105.62%	101.87%	104.03%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 424,026
RPS	34.60	16.84	57.13	42.55	28.47	14.35	60.62	-31.21%
YoY %	105.46%	-70.52%	34.27%	49.46%	98.40%	-76.33%	-	-
Horiz. %	57.08%	27.78%	94.24%	70.19%	46.96%	23.67%	100.00%	-
EPS	84.75	37.75	144.44	106.71	55.52	29.49	85.87	-0.87%
YoY %	124.50%	-73.86%	35.36%	92.20%	88.27%	-65.66%	-	-
Horiz. %	98.70%	43.96%	168.21%	124.27%	64.66%	34.34%	100.00%	-
DPS	15.98	0.00	69.97	16.19	16.24	0.00	43.40	-48.65%
YoY %	0.00%	0.00%	332.18%	-0.31%	0.00%	0.00%	-	-
Horiz. %	36.82%	0.00%	161.22%	37.30%	37.42%	0.00%	100.00%	-
NAPS	8.4275	8.5072	8.0412	7.9107	7.6548	7.8227	7.5291	7.81%
YoY %	-0.94%	5.80%	1.65%	3.34%	-2.15%	3.90%	-	-
Horiz. %	111.93%	112.99%	106.80%	105.07%	101.67%	103.90%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	15.24	16.90	12.28	10.80	10.68	10.28	9.26	-
P/RPS	46.92	106.97	23.14	27.39	40.62	77.63	16.57	100.27%
YoY %	-56.14%	362.27%	-15.52%	-32.57%	-47.67%	368.50%	-	-
Horiz. %	283.16%	645.56%	139.65%	165.30%	245.14%	468.50%	100.00%	-
P/EPS	19.16	47.73	9.15	10.92	20.83	37.77	11.70	38.97%
YoY %	-59.86%	421.64%	-16.21%	-47.58%	-44.85%	222.82%	-	-
Horiz. %	163.76%	407.95%	78.21%	93.33%	178.03%	322.82%	100.00%	-
EY	5.22	2.10	10.93	9.16	4.80	2.65	8.55	-28.05%
YoY %	148.57%	-80.79%	19.32%	90.83%	81.13%	-69.01%	-	-
Horiz. %	61.05%	24.56%	127.84%	107.13%	56.14%	30.99%	100.00%	-
DY	0.98	0.00	5.29	1.39	1.40	0.00	4.32	-62.83%
YoY %	0.00%	0.00%	280.58%	-0.71%	0.00%	0.00%	-	-
Horiz. %	22.69%	0.00%	122.45%	32.18%	32.41%	0.00%	100.00%	-
P/NAPS	1.93	2.12	1.64	1.47	1.51	1.42	1.33	28.20%
YoY %	-8.96%	29.27%	11.56%	-2.65%	6.34%	6.77%	-	-
Horiz. %	145.11%	159.40%	123.31%	110.53%	113.53%	106.77%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	23/02/11	29/11/10	18/08/10	26/05/10	24/02/10	24/11/09	-
Price	16.22	15.98	15.60	11.60	10.40	10.08	10.12	-
P/RPS	49.94	101.14	29.40	29.42	39.55	76.12	18.11	96.76%
YoY %	-50.62%	244.01%	-0.07%	-25.61%	-48.04%	320.32%	-	-
Horiz. %	275.76%	558.48%	162.34%	162.45%	218.39%	420.32%	100.00%	-
P/EPS	20.39	45.13	11.63	11.73	20.28	37.03	12.79	36.50%
YoY %	-54.82%	288.05%	-0.85%	-42.16%	-45.23%	189.52%	-	-
Horiz. %	159.42%	352.85%	90.93%	91.71%	158.56%	289.52%	100.00%	-
EY	4.90	2.22	8.60	8.52	4.93	2.70	7.82	-26.79%
YoY %	120.72%	-74.19%	0.94%	72.82%	82.59%	-65.47%	-	-
Horiz. %	62.66%	28.39%	109.97%	108.95%	63.04%	34.53%	100.00%	-
DY	0.92	0.00	4.17	1.29	1.44	0.00	3.95	-62.17%
YoY %	0.00%	0.00%	223.26%	-10.42%	0.00%	0.00%	-	-
Horiz. %	23.29%	0.00%	105.57%	32.66%	36.46%	0.00%	100.00%	-
P/NAPS	2.05	2.00	2.09	1.58	1.47	1.40	1.46	25.41%
YoY %	2.50%	-4.31%	32.28%	7.48%	5.00%	-4.11%	-	-
Horiz. %	140.41%	136.99%	143.15%	108.22%	100.68%	95.89%	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