[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 44.6%
YoY- -10.27%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,610,149 2,586,837 9,466,245 6,963,485 4,707,351 2,399,654 336,541 553.68%
PBT 860,644 409,828 1,285,791 926,846 678,946 377,603 625,644 23.71%
Tax -177,526 -83,292 -253,357 -171,047 -148,523 -85,807 -13,701 452.52%
NP 683,118 326,536 1,032,434 755,799 530,423 291,796 611,943 7.61%
-
NP to SH 320,189 156,972 483,709 358,324 247,811 138,893 605,687 -34.64%
-
Tax Rate 20.63% 20.32% 19.70% 18.45% 21.88% 22.72% 2.19% -
Total Cost 4,927,031 2,260,301 8,433,811 6,207,686 4,176,928 2,107,858 -275,402 -
-
Net Worth 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 18.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 61,932 - 228,321 62,295 62,337 - 270,898 -62.64%
Div Payout % 19.34% - 47.20% 17.39% 25.16% - 44.73% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 18.06%
NOSH 412,880 413,628 415,129 415,303 415,581 415,971 416,766 -0.62%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.18% 12.62% 10.91% 10.85% 11.27% 12.16% 181.83% -
ROE 6.69% 3.33% 10.58% 9.35% 6.50% 3.56% 16.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,358.78 625.40 2,280.31 1,676.72 1,132.72 576.88 80.75 557.78%
EPS 77.55 37.95 116.52 86.28 59.63 33.39 145.33 -34.23%
DPS 15.00 0.00 55.00 15.00 15.00 0.00 65.00 -62.41%
NAPS 11.60 11.40 11.01 9.23 9.17 9.37 8.96 18.80%
Adjusted Per Share Value based on latest NOSH - 415,306
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,428.02 658.46 2,409.56 1,772.50 1,198.22 610.81 85.66 553.70%
EPS 81.50 39.96 123.12 91.21 63.08 35.35 154.17 -34.64%
DPS 15.76 0.00 58.12 15.86 15.87 0.00 68.95 -62.64%
NAPS 12.1911 12.0026 11.634 9.7572 9.7003 9.9212 9.5052 18.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 19.70 19.60 18.50 18.70 18.10 19.00 18.00 -
P/RPS 1.45 3.13 0.81 1.12 1.60 3.29 22.29 -83.85%
P/EPS 25.40 51.65 15.88 21.67 30.35 56.90 12.39 61.44%
EY 3.94 1.94 6.30 4.61 3.29 1.76 8.07 -38.02%
DY 0.76 0.00 2.97 0.80 0.83 0.00 3.61 -64.64%
P/NAPS 1.70 1.72 1.68 2.03 1.97 2.03 2.01 -10.57%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 -
Price 19.78 20.00 20.00 18.26 19.10 18.58 17.74 -
P/RPS 1.46 3.20 0.88 1.09 1.69 3.22 21.97 -83.62%
P/EPS 25.51 52.70 17.16 21.16 32.03 55.65 12.21 63.50%
EY 3.92 1.90 5.83 4.73 3.12 1.80 8.19 -38.83%
DY 0.76 0.00 2.75 0.82 0.79 0.00 3.66 -64.96%
P/NAPS 1.71 1.75 1.82 1.98 2.08 1.98 1.98 -9.31%

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