[BKAWAN] QoQ Quarter Result on 30-Jun-2013 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 1.46%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,023,312 2,586,837 2,502,760 2,256,134 2,307,697 2,399,654 86,707 969.61%
PBT 450,816 409,828 358,945 247,900 301,343 377,603 211,804 65.54%
Tax -94,234 -83,292 -82,310 -22,524 -62,716 -85,807 -3,164 862.82%
NP 356,582 326,536 276,635 225,376 238,627 291,796 208,640 42.99%
-
NP to SH 163,217 156,972 125,385 110,513 108,918 138,893 206,352 -14.48%
-
Tax Rate 20.90% 20.32% 22.93% 9.09% 20.81% 22.72% 1.49% -
Total Cost 2,666,730 2,260,301 2,226,125 2,030,758 2,069,070 2,107,858 -121,933 -
-
Net Worth 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 18.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 61,934 - 166,072 - 62,333 - 208,436 -55.50%
Div Payout % 37.95% - 132.45% - 57.23% - 101.01% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 18.04%
NOSH 412,894 413,628 415,182 415,306 415,558 415,971 416,872 -0.63%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.79% 12.62% 11.05% 9.99% 10.34% 12.16% 240.63% -
ROE 3.41% 3.33% 3.14% 2.88% 2.86% 3.56% 5.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 732.22 625.40 602.81 543.25 555.32 576.88 20.80 976.45%
EPS 39.53 37.95 30.20 26.61 26.21 33.39 49.50 -13.93%
DPS 15.00 0.00 40.00 0.00 15.00 0.00 50.00 -55.21%
NAPS 11.60 11.40 9.62 9.23 9.17 9.37 8.96 18.80%
Adjusted Per Share Value based on latest NOSH - 415,306
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 769.56 658.46 637.06 574.28 587.41 610.81 22.07 969.62%
EPS 41.55 39.96 31.92 28.13 27.72 35.35 52.53 -14.48%
DPS 15.76 0.00 42.27 0.00 15.87 0.00 53.06 -55.51%
NAPS 12.1915 12.0026 10.1665 9.7573 9.6998 9.9212 9.5076 18.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 19.70 19.60 18.50 18.70 18.10 19.00 18.00 -
P/RPS 2.69 3.13 3.07 3.44 3.26 3.29 86.54 -90.13%
P/EPS 49.84 51.65 61.26 70.27 69.06 56.90 36.36 23.42%
EY 2.01 1.94 1.63 1.42 1.45 1.76 2.75 -18.87%
DY 0.76 0.00 2.16 0.00 0.83 0.00 2.78 -57.91%
P/NAPS 1.70 1.72 1.92 2.03 1.97 2.03 2.01 -10.57%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 -
Price 19.78 20.00 20.00 18.26 19.10 18.58 17.74 -
P/RPS 2.70 3.20 3.32 3.36 3.44 3.22 85.29 -90.01%
P/EPS 50.04 52.70 66.23 68.62 72.87 55.65 35.84 24.94%
EY 2.00 1.90 1.51 1.46 1.37 1.80 2.79 -19.91%
DY 0.76 0.00 2.00 0.00 0.79 0.00 2.82 -58.31%
P/NAPS 1.71 1.75 2.08 1.98 2.08 1.98 1.98 -9.31%

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