[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
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 135,946 66,170 224,426 167,163 111,839 56,369 238,148 -31.20%
PBT 341,493 150,919 572,504 424,955 221,732 117,182 350,716 -1.76%
Tax -6,236 -2,379 -3,309 -4,163 -2,731 -917 -9,029 -21.88%
NP 335,257 148,540 569,195 420,792 219,001 116,265 341,687 -1.25%
-
NP to SH 332,969 148,304 567,452 419,240 218,124 115,864 337,348 -0.86%
-
Tax Rate 1.83% 1.58% 0.58% 0.98% 1.23% 0.78% 2.57% -
Total Cost -199,311 -82,370 -344,769 -253,629 -107,162 -59,896 -103,539 54.80%
-
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%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 62,784 - 274,887 63,598 63,803 - 170,485 -48.65%
Div Payout % 18.86% - 48.44% 15.17% 29.25% - 50.54% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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%
NOSH 418,565 418,819 422,903 423,988 425,358 425,657 426,213 -1.20%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 246.61% 224.48% 253.62% 251.73% 195.82% 206.26% 143.48% -
ROE 10.06% 4.44% 17.96% 13.49% 7.25% 3.77% 11.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.48 15.80 53.07 39.43 26.29 13.24 55.88 -30.37%
EPS 79.55 35.41 134.18 98.88 51.28 27.22 79.15 0.33%
DPS 15.00 0.00 65.00 15.00 15.00 0.00 40.00 -48.02%
NAPS 7.91 7.98 7.47 7.33 7.07 7.22 6.94 9.12%
Adjusted Per Share Value based on latest NOSH - 424,026
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.64 14.91 50.58 37.68 25.21 12.71 53.68 -31.21%
EPS 75.05 33.43 127.90 94.49 49.16 26.12 76.04 -0.87%
DPS 14.15 0.00 61.96 14.33 14.38 0.00 38.43 -48.65%
NAPS 7.4625 7.5331 7.1204 7.0049 6.7783 6.9269 6.667 7.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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%
P/EPS 19.16 47.73 9.15 10.92 20.83 37.77 11.70 38.97%
EY 5.22 2.10 10.93 9.16 4.80 2.65 8.55 -28.05%
DY 0.98 0.00 5.29 1.39 1.40 0.00 4.32 -62.83%
P/NAPS 1.93 2.12 1.64 1.47 1.51 1.42 1.33 28.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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%
P/EPS 20.39 45.13 11.63 11.73 20.28 37.03 12.79 36.50%
EY 4.90 2.22 8.60 8.52 4.93 2.70 7.82 -26.79%
DY 0.92 0.00 4.17 1.29 1.44 0.00 3.95 -62.17%
P/NAPS 2.05 2.00 2.09 1.58 1.47 1.40 1.46 25.41%

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