[BKAWAN] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 9.03%
YoY- 163.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 57,263 55,324 55,470 56,369 55,922 61,751 50,617 8.56%
PBT 147,549 203,223 104,550 117,182 110,289 99,677 88,913 40.12%
Tax 854 -1,432 -1,814 -917 -2,975 1,078 -2,252 -
NP 148,403 201,791 102,736 116,265 107,314 100,755 86,661 43.08%
-
NP to SH 148,212 201,116 102,260 115,864 106,268 101,829 85,355 44.41%
-
Tax Rate -0.58% 0.70% 1.74% 0.78% 2.70% -1.08% 2.53% -
Total Cost -91,140 -146,467 -47,266 -59,896 -51,392 -39,004 -36,044 85.49%
-
Net Worth 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 10.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 211,429 - 63,806 - 127,879 - 42,656 190.42%
Div Payout % 142.65% - 62.40% - 120.34% - 49.98% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,158,755 3,108,117 3,007,396 3,073,247 2,958,282 2,814,369 2,708,666 10.78%
NOSH 422,858 424,026 425,374 425,657 426,265 426,419 426,561 -0.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 259.16% 364.74% 185.21% 206.26% 191.90% 163.16% 171.21% -
ROE 4.69% 6.47% 3.40% 3.77% 3.59% 3.62% 3.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.54 13.05 13.04 13.24 13.12 14.48 11.87 9.16%
EPS 35.05 47.43 24.04 27.22 24.93 23.88 20.01 45.25%
DPS 50.00 0.00 15.00 0.00 30.00 0.00 10.00 192.11%
NAPS 7.47 7.33 7.07 7.22 6.94 6.60 6.35 11.42%
Adjusted Per Share Value based on latest NOSH - 425,657
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.58 14.08 14.12 14.35 14.23 15.72 12.88 8.60%
EPS 37.73 51.19 26.03 29.49 27.05 25.92 21.73 44.41%
DPS 53.82 0.00 16.24 0.00 32.55 0.00 10.86 190.39%
NAPS 8.0404 7.9115 7.6551 7.8227 7.5301 7.1637 6.8947 10.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 12.28 10.80 10.68 10.28 9.26 8.85 8.00 -
P/RPS 90.68 82.78 81.90 77.63 70.58 61.11 67.42 21.82%
P/EPS 35.04 22.77 44.43 37.77 37.14 37.06 39.98 -8.40%
EY 2.85 4.39 2.25 2.65 2.69 2.70 2.50 9.11%
DY 4.07 0.00 1.40 0.00 3.24 0.00 1.25 119.52%
P/NAPS 1.64 1.47 1.51 1.42 1.33 1.34 1.26 19.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 15.60 11.60 10.40 10.08 10.12 9.30 8.80 -
P/RPS 115.20 88.91 79.75 76.12 77.14 64.22 74.16 34.09%
P/EPS 44.51 24.46 43.26 37.03 40.59 38.94 43.98 0.80%
EY 2.25 4.09 2.31 2.70 2.46 2.57 2.27 -0.58%
DY 3.21 0.00 1.44 0.00 2.96 0.00 1.14 99.27%
P/NAPS 2.09 1.58 1.47 1.40 1.46 1.41 1.39 31.21%

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