[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

31-Dec-2010 [#1]

Profit Trend

QoQ- -73.86%

YoY- 28.0%

Quarter Report

BKB FY2011 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	283,140	208,887	135,946	66,170	224,426	167,163	111,839	85.64%
YoY %	35.55%	53.65%	105.45%	-70.52%	34.26%	49.47%	-	-
Horiz. %	253.17%	186.77%	121.56%	59.17%	200.67%	149.47%	100.00%	-
PBT	785,356	556,317	341,493	150,919	572,504	424,955	221,732	132.17%
YoY %	41.17%	62.91%	126.28%	-73.64%	34.72%	91.65%	-	-
Horiz. %	354.19%	250.90%	154.01%	68.06%	258.20%	191.65%	100.00%	-
Tax	1,967	-8,798	-6,236	-2,379	-3,309	-4,163	-2,731	-
YoY %	122.36%	-41.08%	-162.13%	28.11%	20.51%	-52.44%	-	-
Horiz. %	-72.02%	322.15%	228.34%	87.11%	121.16%	152.44%	100.00%	-
NP	787,323	547,519	335,257	148,540	569,195	420,792	219,001	134.49%
YoY %	43.80%	63.31%	125.70%	-73.90%	35.27%	92.14%	-	-
Horiz. %	359.51%	250.01%	153.08%	67.83%	259.91%	192.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	779,468	543,506	332,969	148,304	567,452	419,240	218,124	133.55%
YoY %	43.41%	63.23%	124.52%	-73.86%	35.35%	92.20%	-	-
Horiz. %	357.35%	249.17%	152.65%	67.99%	260.15%	192.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.25%	1.58%	1.83%	1.58%	0.58%	0.98%	1.23%	-
YoY %	-115.82%	-13.66%	15.82%	172.41%	-40.82%	-20.33%	-	-
Horiz. %	-20.33%	128.46%	148.78%	128.46%	47.15%	79.67%	100.00%	-
Total Cost	-504,183	-338,632	-199,311	-82,370	-344,769	-253,629	-107,162	180.51%
YoY %	-48.89%	-69.90%	-141.97%	76.11%	-35.93%	-136.68%	-	-
Horiz. %	470.49%	316.00%	185.99%	76.86%	321.73%	236.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,678,905	3,530,780	3,310,854	3,342,179	3,159,089	3,107,837	3,007,286	14.36%
YoY %	4.20%	6.64%	-0.94%	5.80%	1.65%	3.34%	-	-
Horiz. %	122.33%	117.41%	110.09%	111.14%	105.05%	103.34%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	397,154	62,750	62,784	-	274,887	63,598	63,803	238.00%
YoY %	532.91%	-0.05%	0.00%	-	332.23%	-0.32%	-	-
Horiz. %	622.47%	98.35%	98.40%	-	430.84%	99.68%	100.00%	-
Div Payout %	50.95%	11.55%	18.86%	-	48.44%	15.17%	29.25%	-
YoY %	341.13%	-38.76%	0.00%	-	219.31%	-48.14%	-	-
Horiz. %	174.19%	39.49%	64.48%	-	165.61%	51.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,678,905	3,530,780	3,310,854	3,342,179	3,159,089	3,107,837	3,007,286	14.36%
YoY %	4.20%	6.64%	-0.94%	5.80%	1.65%	3.34%	-	-
Horiz. %	122.33%	117.41%	110.09%	111.14%	105.05%	103.34%	100.00%	-
NOSH	418,057	418,338	418,565	418,819	422,903	423,988	425,358	-1.14%
YoY %	-0.07%	-0.05%	-0.06%	-0.97%	-0.26%	-0.32%	-	-
Horiz. %	98.28%	98.35%	98.40%	98.46%	99.42%	99.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	278.07%	262.11%	246.61%	224.48%	253.62%	251.73%	195.82%	-
YoY %	6.09%	6.29%	9.86%	-11.49%	0.75%	28.55%	-	-
Horiz. %	142.00%	133.85%	125.94%	114.64%	129.52%	128.55%	100.00%	-
ROE	21.19%	15.39%	10.06%	4.44%	17.96%	13.49%	7.25%	-
YoY %	37.69%	52.98%	126.58%	-75.28%	33.14%	86.07%	-	-
Horiz. %	292.28%	212.28%	138.76%	61.24%	247.72%	186.07%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	67.73	49.93	32.48	15.80	53.07	39.43	26.29	87.82%
YoY %	35.65%	53.73%	105.57%	-70.23%	34.59%	49.98%	-	-
Horiz. %	257.63%	189.92%	123.55%	60.10%	201.86%	149.98%	100.00%	-
EPS	186.45	129.92	79.55	35.41	134.18	98.88	51.28	136.26%
YoY %	43.51%	63.32%	124.65%	-73.61%	35.70%	92.82%	-	-
Horiz. %	363.59%	253.35%	155.13%	69.05%	261.66%	192.82%	100.00%	-
DPS	95.00	15.00	15.00	0.00	65.00	15.00	15.00	241.92%
YoY %	533.33%	0.00%	0.00%	0.00%	333.33%	0.00%	-	-
Horiz. %	633.33%	100.00%	100.00%	0.00%	433.33%	100.00%	100.00%	-
NAPS	8.80	8.44	7.91	7.98	7.47	7.33	7.07	15.69%
YoY %	4.27%	6.70%	-0.88%	6.83%	1.91%	3.68%	-	-
Horiz. %	124.47%	119.38%	111.88%	112.87%	105.66%	103.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 418,819
RPS	72.07	53.17	34.60	16.84	57.13	42.55	28.47	85.63%
YoY %	35.55%	53.67%	105.46%	-70.52%	34.27%	49.46%	-	-
Horiz. %	253.14%	186.76%	121.53%	59.15%	200.67%	149.46%	100.00%	-
EPS	198.41	138.34	84.75	37.75	144.44	106.71	55.52	133.56%
YoY %	43.42%	63.23%	124.50%	-73.86%	35.36%	92.20%	-	-
Horiz. %	357.37%	249.17%	152.65%	67.99%	260.16%	192.20%	100.00%	-
DPS	101.09	15.97	15.98	0.00	69.97	16.19	16.24	238.01%
YoY %	533.00%	-0.06%	0.00%	0.00%	332.18%	-0.31%	-	-
Horiz. %	622.48%	98.34%	98.40%	0.00%	430.85%	99.69%	100.00%	-
NAPS	9.3644	8.9873	8.4275	8.5072	8.0412	7.9107	7.6548	14.36%
YoY %	4.20%	6.64%	-0.94%	5.80%	1.65%	3.34%	-	-
Horiz. %	122.33%	117.41%	110.09%	111.14%	105.05%	103.34%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	14.96	17.12	15.24	16.90	12.28	10.80	10.68	-
P/RPS	22.09	34.29	46.92	106.97	23.14	27.39	40.62	-33.35%
YoY %	-35.58%	-26.92%	-56.14%	362.27%	-15.52%	-32.57%	-	-
Horiz. %	54.38%	84.42%	115.51%	263.34%	56.97%	67.43%	100.00%	-
P/EPS	8.02	13.18	19.16	47.73	9.15	10.92	20.83	-47.04%
YoY %	-39.15%	-31.21%	-59.86%	421.64%	-16.21%	-47.58%	-	-
Horiz. %	38.50%	63.27%	91.98%	229.14%	43.93%	52.42%	100.00%	-
EY	12.46	7.59	5.22	2.10	10.93	9.16	4.80	88.76%
YoY %	64.16%	45.40%	148.57%	-80.79%	19.32%	90.83%	-	-
Horiz. %	259.58%	158.12%	108.75%	43.75%	227.71%	190.83%	100.00%	-
DY	6.35	0.88	0.98	0.00	5.29	1.39	1.40	173.75%
YoY %	621.59%	-10.20%	0.00%	0.00%	280.58%	-0.71%	-	-
Horiz. %	453.57%	62.86%	70.00%	0.00%	377.86%	99.29%	100.00%	-
P/NAPS	1.70	2.03	1.93	2.12	1.64	1.47	1.51	8.21%
YoY %	-16.26%	5.18%	-8.96%	29.27%	11.56%	-2.65%	-	-
Horiz. %	112.58%	134.44%	127.81%	140.40%	108.61%	97.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	16/08/11	25/05/11	23/02/11	29/11/10	18/08/10	26/05/10	-
Price	16.20	15.86	16.22	15.98	15.60	11.60	10.40	-
P/RPS	23.92	31.76	49.94	101.14	29.40	29.42	39.55	-28.46%
YoY %	-24.69%	-36.40%	-50.62%	244.01%	-0.07%	-25.61%	-	-
Horiz. %	60.48%	80.30%	126.27%	255.73%	74.34%	74.39%	100.00%	-
P/EPS	8.69	12.21	20.39	45.13	11.63	11.73	20.28	-43.13%
YoY %	-28.83%	-40.12%	-54.82%	288.05%	-0.85%	-42.16%	-	-
Horiz. %	42.85%	60.21%	100.54%	222.53%	57.35%	57.84%	100.00%	-
EY	11.51	8.19	4.90	2.22	8.60	8.52	4.93	75.89%
YoY %	40.54%	67.14%	120.72%	-74.19%	0.94%	72.82%	-	-
Horiz. %	233.47%	166.13%	99.39%	45.03%	174.44%	172.82%	100.00%	-
DY	5.86	0.95	0.92	0.00	4.17	1.29	1.44	154.67%
YoY %	516.84%	3.26%	0.00%	0.00%	223.26%	-10.42%	-	-
Horiz. %	406.94%	65.97%	63.89%	0.00%	289.58%	89.58%	100.00%	-
P/NAPS	1.84	1.88	2.05	2.00	2.09	1.58	1.47	16.12%
YoY %	-2.13%	-8.29%	2.50%	-4.31%	32.28%	7.48%	-	-
Horiz. %	125.17%	127.89%	139.46%	136.05%	142.18%	107.48%	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