[BKAWAN] QoQ Quarter Result on 31-Dec-2011 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -28.72%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 86,707 82,500 83,053 84,281 74,253 72,941 69,776 15.53%
PBT 211,804 122,929 117,952 172,959 229,039 214,824 190,574 7.27%
Tax -3,164 -2,640 -4,357 -3,540 10,765 -2,562 -3,857 -12.33%
NP 208,640 120,289 113,595 169,419 239,804 212,262 186,717 7.66%
-
NP to SH 206,352 119,090 112,060 168,185 235,962 210,537 184,665 7.66%
-
Tax Rate 1.49% 2.15% 3.69% 2.05% -4.70% 1.19% 2.02% -
Total Cost -121,933 -37,789 -30,542 -85,138 -165,551 -139,321 -116,941 2.81%
-
Net Worth 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 3,310,743 8.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 208,436 - 62,533 - 334,460 - 62,782 122.06%
Div Payout % 101.01% - 55.80% - 141.74% - 34.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 3,310,743 8.34%
NOSH 416,872 416,835 416,889 416,918 418,075 418,313 418,551 -0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 240.63% 145.80% 136.77% 201.02% 322.96% 291.01% 267.59% -
ROE 5.52% 3.33% 3.05% 4.42% 6.41% 5.96% 5.58% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.80 19.79 19.92 20.22 17.76 17.44 16.67 15.85%
EPS 49.50 28.57 26.88 40.34 56.44 50.33 44.12 7.94%
DPS 50.00 0.00 15.00 0.00 80.00 0.00 15.00 122.65%
NAPS 8.96 8.58 8.80 9.12 8.80 8.44 7.91 8.63%
Adjusted Per Share Value based on latest NOSH - 416,918
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.07 21.00 21.14 21.45 18.90 18.57 17.76 15.54%
EPS 52.53 30.31 28.52 42.81 60.06 53.59 47.00 7.67%
DPS 53.06 0.00 15.92 0.00 85.13 0.00 15.98 122.08%
NAPS 9.5076 9.1036 9.3382 9.6784 9.3648 8.9868 8.4272 8.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 18.00 18.38 18.68 17.46 14.96 17.12 15.24 -
P/RPS 86.54 92.87 93.77 86.37 84.23 98.18 91.42 -3.58%
P/EPS 36.36 64.33 69.49 43.28 26.51 34.02 34.54 3.47%
EY 2.75 1.55 1.44 2.31 3.77 2.94 2.90 -3.46%
DY 2.78 0.00 0.80 0.00 5.35 0.00 0.98 100.01%
P/NAPS 2.01 2.14 2.12 1.91 1.70 2.03 1.93 2.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 24/05/12 22/02/12 23/11/11 16/08/11 25/05/11 -
Price 17.74 18.96 17.90 18.80 16.20 15.86 16.22 -
P/RPS 85.29 95.80 89.85 93.00 91.21 90.96 97.30 -8.38%
P/EPS 35.84 66.36 66.59 46.60 28.70 31.51 36.76 -1.67%
EY 2.79 1.51 1.50 2.15 3.48 3.17 2.72 1.70%
DY 2.82 0.00 0.84 0.00 4.94 0.00 0.92 110.58%
P/NAPS 1.98 2.21 2.03 2.06 1.84 1.88 2.05 -2.28%

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