[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -77.07%
YoY- -17.42%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,466,245 6,963,485 4,707,351 2,399,654 336,541 249,834 167,334 1370.04%
PBT 1,285,791 926,846 678,946 377,603 625,644 413,840 290,911 169.07%
Tax -253,357 -171,047 -148,523 -85,807 -13,701 -10,537 -7,897 907.54%
NP 1,032,434 755,799 530,423 291,796 611,943 403,303 283,014 136.78%
-
NP to SH 483,709 358,324 247,811 138,893 605,687 399,335 280,245 43.84%
-
Tax Rate 19.70% 18.45% 21.88% 22.72% 2.19% 2.55% 2.71% -
Total Cost 8,433,811 6,207,686 4,176,928 2,107,858 -275,402 -153,469 -115,680 -
-
Net Worth 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 3,668,237 15.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 228,321 62,295 62,337 - 270,898 62,526 62,526 136.94%
Div Payout % 47.20% 17.39% 25.16% - 44.73% 15.66% 22.31% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 3,668,237 15.77%
NOSH 415,129 415,303 415,581 415,971 416,766 416,842 416,845 -0.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.91% 10.85% 11.27% 12.16% 181.83% 161.43% 169.13% -
ROE 10.58% 9.35% 6.50% 3.56% 16.22% 11.17% 7.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,280.31 1,676.72 1,132.72 576.88 80.75 59.93 40.14 1374.15%
EPS 116.52 86.28 59.63 33.39 145.33 95.80 67.23 44.23%
DPS 55.00 15.00 15.00 0.00 65.00 15.00 15.00 137.59%
NAPS 11.01 9.23 9.17 9.37 8.96 8.58 8.80 16.09%
Adjusted Per Share Value based on latest NOSH - 415,971
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,409.56 1,772.50 1,198.22 610.81 85.66 63.59 42.59 1370.12%
EPS 123.12 91.21 63.08 35.35 154.17 101.65 71.33 43.84%
DPS 58.12 15.86 15.87 0.00 68.95 15.92 15.92 136.90%
NAPS 11.634 9.7572 9.7003 9.9212 9.5052 9.1037 9.3372 15.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 18.50 18.70 18.10 19.00 18.00 18.38 18.68 -
P/RPS 0.81 1.12 1.60 3.29 22.29 30.67 46.53 -93.26%
P/EPS 15.88 21.67 30.35 56.90 12.39 19.19 27.79 -31.11%
EY 6.30 4.61 3.29 1.76 8.07 5.21 3.60 45.17%
DY 2.97 0.80 0.83 0.00 3.61 0.82 0.80 139.56%
P/NAPS 1.68 2.03 1.97 2.03 2.01 2.14 2.12 -14.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 -
Price 20.00 18.26 19.10 18.58 17.74 18.96 17.90 -
P/RPS 0.88 1.09 1.69 3.22 21.97 31.63 44.59 -92.67%
P/EPS 17.16 21.16 32.03 55.65 12.21 19.79 26.63 -25.37%
EY 5.83 4.73 3.12 1.80 8.19 5.05 3.76 33.92%
DY 2.75 0.82 0.79 0.00 3.66 0.79 0.84 120.32%
P/NAPS 1.82 1.98 2.08 1.98 1.98 2.21 2.03 -7.01%

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