[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -91.32%
YoY- -68.78%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 238,148 182,226 120,475 69,858 284,087 188,478 116,060 61.40%
PBT 350,716 240,427 140,750 51,837 522,780 386,974 262,197 21.37%
Tax -9,029 -6,054 -7,132 -4,880 -8,749 -5,814 -4,190 66.75%
NP 341,687 234,373 133,618 46,957 514,031 381,160 258,007 20.57%
-
NP to SH 337,348 231,080 129,251 43,896 505,539 375,609 254,656 20.59%
-
Tax Rate 2.57% 2.52% 5.07% 9.41% 1.67% 1.50% 1.60% -
Total Cost -103,539 -52,147 -13,143 22,901 -229,944 -192,682 -141,947 -18.95%
-
Net Worth 2,957,921 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 2,643,308 7.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 170,485 42,642 42,657 - 275,944 64,767 64,786 90.49%
Div Payout % 50.54% 18.45% 33.00% - 54.58% 17.24% 25.44% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,957,921 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 2,643,308 7.77%
NOSH 426,213 426,425 426,570 426,588 431,163 431,784 431,913 -0.88%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 143.48% 128.62% 110.91% 67.22% 180.94% 202.23% 222.30% -
ROE 11.40% 8.21% 4.77% 1.56% 17.61% 13.72% 9.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.88 42.73 28.24 16.38 65.89 43.65 26.87 62.85%
EPS 79.15 54.19 30.30 10.29 117.25 86.99 58.96 21.67%
DPS 40.00 10.00 10.00 0.00 64.00 15.00 15.00 92.18%
NAPS 6.94 6.60 6.35 6.61 6.66 6.34 6.12 8.73%
Adjusted Per Share Value based on latest NOSH - 426,588
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.62 46.38 30.67 17.78 72.31 47.98 29.54 61.41%
EPS 85.87 58.82 32.90 11.17 128.68 95.61 64.82 20.60%
DPS 43.40 10.85 10.86 0.00 70.24 16.49 16.49 90.51%
NAPS 7.5291 7.1638 6.8948 7.1774 7.3093 6.9681 6.7283 7.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 9.26 8.85 8.00 7.90 7.50 10.60 10.10 -
P/RPS 16.57 20.71 28.33 48.24 11.38 24.28 37.59 -42.05%
P/EPS 11.70 16.33 26.40 76.77 6.40 12.19 17.13 -22.42%
EY 8.55 6.12 3.79 1.30 15.63 8.21 5.84 28.90%
DY 4.32 1.13 1.25 0.00 8.53 1.42 1.49 103.19%
P/NAPS 1.33 1.34 1.26 1.20 1.13 1.67 1.65 -13.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 21/05/08 -
Price 10.12 9.30 8.80 8.40 7.00 8.30 11.30 -
P/RPS 18.11 21.76 31.16 51.29 10.62 19.01 42.05 -42.94%
P/EPS 12.79 17.16 29.04 81.63 5.97 9.54 19.17 -23.62%
EY 7.82 5.83 3.44 1.23 16.75 10.48 5.22 30.89%
DY 3.95 1.08 1.14 0.00 9.14 1.81 1.33 106.47%
P/NAPS 1.46 1.41 1.39 1.27 1.05 1.31 1.85 -14.58%

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