[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 78.42%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,586,837 9,466,245 6,963,485 4,707,351 2,399,654 336,541 249,834 373.03%
PBT 409,828 1,285,791 926,846 678,946 377,603 625,644 413,840 -0.64%
Tax -83,292 -253,357 -171,047 -148,523 -85,807 -13,701 -10,537 295.32%
NP 326,536 1,032,434 755,799 530,423 291,796 611,943 403,303 -13.09%
-
NP to SH 156,972 483,709 358,324 247,811 138,893 605,687 399,335 -46.24%
-
Tax Rate 20.32% 19.70% 18.45% 21.88% 22.72% 2.19% 2.55% -
Total Cost 2,260,301 8,433,811 6,207,686 4,176,928 2,107,858 -275,402 -153,469 -
-
Net Worth 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 20.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 228,321 62,295 62,337 - 270,898 62,526 -
Div Payout % - 47.20% 17.39% 25.16% - 44.73% 15.66% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 3,734,229 3,576,507 20.17%
NOSH 413,628 415,129 415,303 415,581 415,971 416,766 416,842 -0.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.62% 10.91% 10.85% 11.27% 12.16% 181.83% 161.43% -
ROE 3.33% 10.58% 9.35% 6.50% 3.56% 16.22% 11.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 625.40 2,280.31 1,676.72 1,132.72 576.88 80.75 59.93 375.50%
EPS 37.95 116.52 86.28 59.63 33.39 145.33 95.80 -45.97%
DPS 0.00 55.00 15.00 15.00 0.00 65.00 15.00 -
NAPS 11.40 11.01 9.23 9.17 9.37 8.96 8.58 20.79%
Adjusted Per Share Value based on latest NOSH - 415,558
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 583.06 2,133.64 1,569.53 1,061.01 540.87 75.85 56.31 373.04%
EPS 35.38 109.03 80.76 55.86 31.31 136.52 90.01 -46.24%
DPS 0.00 51.46 14.04 14.05 0.00 61.06 14.09 -
NAPS 10.6282 10.3018 8.64 8.5895 8.7851 8.4168 8.0613 20.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 19.60 18.50 18.70 18.10 19.00 18.00 18.38 -
P/RPS 3.13 0.81 1.12 1.60 3.29 22.29 30.67 -78.07%
P/EPS 51.65 15.88 21.67 30.35 56.90 12.39 19.19 93.14%
EY 1.94 6.30 4.61 3.29 1.76 8.07 5.21 -48.14%
DY 0.00 2.97 0.80 0.83 0.00 3.61 0.82 -
P/NAPS 1.72 1.68 2.03 1.97 2.03 2.01 2.14 -13.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 -
Price 20.00 20.00 18.26 19.10 18.58 17.74 18.96 -
P/RPS 3.20 0.88 1.09 1.69 3.22 21.97 31.63 -78.19%
P/EPS 52.70 17.16 21.16 32.03 55.65 12.21 19.79 91.77%
EY 1.90 5.83 4.73 3.12 1.80 8.19 5.05 -47.79%
DY 0.00 2.75 0.82 0.79 0.00 3.66 0.79 -
P/NAPS 1.75 1.82 1.98 2.08 1.98 1.98 2.21 -14.37%

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