[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 194.45%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,369 238,148 182,226 120,475 69,858 284,087 188,478 -55.17%
PBT 117,182 350,716 240,427 140,750 51,837 522,780 386,974 -54.80%
Tax -917 -9,029 -6,054 -7,132 -4,880 -8,749 -5,814 -70.70%
NP 116,265 341,687 234,373 133,618 46,957 514,031 381,160 -54.58%
-
NP to SH 115,864 337,348 231,080 129,251 43,896 505,539 375,609 -54.24%
-
Tax Rate 0.78% 2.57% 2.52% 5.07% 9.41% 1.67% 1.50% -
Total Cost -59,896 -103,539 -52,147 -13,143 22,901 -229,944 -192,682 -54.01%
-
Net Worth 3,073,247 2,957,921 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 7.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 170,485 42,642 42,657 - 275,944 64,767 -
Div Payout % - 50.54% 18.45% 33.00% - 54.58% 17.24% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,073,247 2,957,921 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 7.99%
NOSH 425,657 426,213 426,425 426,570 426,588 431,163 431,784 -0.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 206.26% 143.48% 128.62% 110.91% 67.22% 180.94% 202.23% -
ROE 3.77% 11.40% 8.21% 4.77% 1.56% 17.61% 13.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.24 55.88 42.73 28.24 16.38 65.89 43.65 -54.75%
EPS 27.22 79.15 54.19 30.30 10.29 117.25 86.99 -53.81%
DPS 0.00 40.00 10.00 10.00 0.00 64.00 15.00 -
NAPS 7.22 6.94 6.60 6.35 6.61 6.66 6.34 9.02%
Adjusted Per Share Value based on latest NOSH - 426,561
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.71 53.68 41.07 27.15 15.75 64.03 42.48 -55.16%
EPS 26.12 76.04 52.08 29.13 9.89 113.95 84.66 -54.24%
DPS 0.00 38.43 9.61 9.61 0.00 62.20 14.60 -
NAPS 6.9269 6.667 6.3435 6.1053 6.3556 6.4723 6.1702 7.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 10.28 9.26 8.85 8.00 7.90 7.50 10.60 -
P/RPS 77.63 16.57 20.71 28.33 48.24 11.38 24.28 116.57%
P/EPS 37.77 11.70 16.33 26.40 76.77 6.40 12.19 112.09%
EY 2.65 8.55 6.12 3.79 1.30 15.63 8.21 -52.84%
DY 0.00 4.32 1.13 1.25 0.00 8.53 1.42 -
P/NAPS 1.42 1.33 1.34 1.26 1.20 1.13 1.67 -10.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 -
Price 10.08 10.12 9.30 8.80 8.40 7.00 8.30 -
P/RPS 76.12 18.11 21.76 31.16 51.29 10.62 19.01 151.52%
P/EPS 37.03 12.79 17.16 29.04 81.63 5.97 9.54 146.37%
EY 2.70 7.82 5.83 3.44 1.23 16.75 10.48 -59.41%
DY 0.00 3.95 1.08 1.14 0.00 9.14 1.81 -
P/NAPS 1.40 1.46 1.41 1.39 1.27 1.05 1.31 4.51%

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