[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 66.63%
YoY- -15.83%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,399,654 336,541 249,834 167,334 84,281 283,140 208,887 405.37%
PBT 377,603 625,644 413,840 290,911 172,959 785,356 556,317 -22.67%
Tax -85,807 -13,701 -10,537 -7,897 -3,540 1,967 -8,798 353.34%
NP 291,796 611,943 403,303 283,014 169,419 787,323 547,519 -34.14%
-
NP to SH 138,893 605,687 399,335 280,245 168,185 779,468 543,506 -59.56%
-
Tax Rate 22.72% 2.19% 2.55% 2.71% 2.05% -0.25% 1.58% -
Total Cost 2,107,858 -275,402 -153,469 -115,680 -85,138 -504,183 -338,632 -
-
Net Worth 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 3,678,905 3,530,780 6.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 270,898 62,526 62,526 - 397,154 62,750 -
Div Payout % - 44.73% 15.66% 22.31% - 50.95% 11.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,897,656 3,734,229 3,576,507 3,668,237 3,802,298 3,678,905 3,530,780 6.78%
NOSH 415,971 416,766 416,842 416,845 416,918 418,057 418,338 -0.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.16% 181.83% 161.43% 169.13% 201.02% 278.07% 262.11% -
ROE 3.56% 16.22% 11.17% 7.64% 4.42% 21.19% 15.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 576.88 80.75 59.93 40.14 20.22 67.73 49.93 407.29%
EPS 33.39 145.33 95.80 67.23 40.34 186.45 129.92 -59.41%
DPS 0.00 65.00 15.00 15.00 0.00 95.00 15.00 -
NAPS 9.37 8.96 8.58 8.80 9.12 8.80 8.44 7.18%
Adjusted Per Share Value based on latest NOSH - 416,889
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 540.87 75.85 56.31 37.72 19.00 63.82 47.08 405.38%
EPS 31.31 136.52 90.01 63.17 37.91 175.69 122.50 -59.55%
DPS 0.00 61.06 14.09 14.09 0.00 89.52 14.14 -
NAPS 8.7851 8.4168 8.0613 8.268 8.5702 8.2921 7.9582 6.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 19.00 18.00 18.38 18.68 17.46 14.96 17.12 -
P/RPS 3.29 22.29 30.67 46.53 86.37 22.09 34.29 -78.89%
P/EPS 56.90 12.39 19.19 27.79 43.28 8.02 13.18 163.96%
EY 1.76 8.07 5.21 3.60 2.31 12.46 7.59 -62.08%
DY 0.00 3.61 0.82 0.80 0.00 6.35 0.88 -
P/NAPS 2.03 2.01 2.14 2.12 1.91 1.70 2.03 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 29/08/12 24/05/12 22/02/12 23/11/11 16/08/11 -
Price 18.58 17.74 18.96 17.90 18.80 16.20 15.86 -
P/RPS 3.22 21.97 31.63 44.59 93.00 23.92 31.76 -78.10%
P/EPS 55.65 12.21 19.79 26.63 46.60 8.69 12.21 173.63%
EY 1.80 8.19 5.05 3.76 2.15 11.51 8.19 -63.41%
DY 0.00 3.66 0.79 0.84 0.00 5.86 0.95 -
P/NAPS 1.98 1.98 2.21 2.03 2.06 1.84 1.88 3.49%

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