[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 51.67%
YoY- -22.29%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,963,485 4,707,351 2,399,654 336,541 249,834 167,334 84,281 1802.09%
PBT 926,846 678,946 377,603 625,644 413,840 290,911 172,959 206.54%
Tax -171,047 -148,523 -85,807 -13,701 -10,537 -7,897 -3,540 1229.74%
NP 755,799 530,423 291,796 611,943 403,303 283,014 169,419 171.24%
-
NP to SH 358,324 247,811 138,893 605,687 399,335 280,245 168,185 65.65%
-
Tax Rate 18.45% 21.88% 22.72% 2.19% 2.55% 2.71% 2.05% -
Total Cost 6,207,686 4,176,928 2,107,858 -275,402 -153,469 -115,680 -85,138 -
-
Net Worth 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 0.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 62,295 62,337 - 270,898 62,526 62,526 - -
Div Payout % 17.39% 25.16% - 44.73% 15.66% 22.31% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 0.54%
NOSH 415,303 415,581 415,971 416,766 416,842 416,845 416,918 -0.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.85% 11.27% 12.16% 181.83% 161.43% 169.13% 201.02% -
ROE 9.35% 6.50% 3.56% 16.22% 11.17% 7.64% 4.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,676.72 1,132.72 576.88 80.75 59.93 40.14 20.22 1806.72%
EPS 86.28 59.63 33.39 145.33 95.80 67.23 40.34 66.08%
DPS 15.00 15.00 0.00 65.00 15.00 15.00 0.00 -
NAPS 9.23 9.17 9.37 8.96 8.58 8.80 9.12 0.80%
Adjusted Per Share Value based on latest NOSH - 416,872
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,772.50 1,198.22 610.81 85.66 63.59 42.59 21.45 1802.27%
EPS 91.21 63.08 35.35 154.17 101.65 71.33 42.81 65.65%
DPS 15.86 15.87 0.00 68.95 15.92 15.92 0.00 -
NAPS 9.7572 9.7003 9.9212 9.5052 9.1037 9.3372 9.6784 0.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 18.70 18.10 19.00 18.00 18.38 18.68 17.46 -
P/RPS 1.12 1.60 3.29 22.29 30.67 46.53 86.37 -94.49%
P/EPS 21.67 30.35 56.90 12.39 19.19 27.79 43.28 -36.97%
EY 4.61 3.29 1.76 8.07 5.21 3.60 2.31 58.57%
DY 0.80 0.83 0.00 3.61 0.82 0.80 0.00 -
P/NAPS 2.03 1.97 2.03 2.01 2.14 2.12 1.91 4.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 22/02/12 -
Price 18.26 19.10 18.58 17.74 18.96 17.90 18.80 -
P/RPS 1.09 1.69 3.22 21.97 31.63 44.59 93.00 -94.85%
P/EPS 21.16 32.03 55.65 12.21 19.79 26.63 46.60 -40.95%
EY 4.73 3.12 1.80 8.19 5.05 3.76 2.15 69.23%
DY 0.82 0.79 0.00 3.66 0.79 0.84 0.00 -
P/NAPS 1.98 2.08 1.98 1.98 2.21 2.03 2.06 -2.60%

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