[BKAWAN] QoQ 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- -33.37%
YoY- -39.32%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter 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 86,707 82,500 83,053 84,281 74,253 72,941 915.90%
PBT 377,603 211,804 122,929 117,952 172,959 229,039 214,824 45.39%
Tax -85,807 -3,164 -2,640 -4,357 -3,540 10,765 -2,562 928.03%
NP 291,796 208,640 120,289 113,595 169,419 239,804 212,262 23.51%
-
NP to SH 138,893 206,352 119,090 112,060 168,185 235,962 210,537 -24.12%
-
Tax Rate 22.72% 1.49% 2.15% 3.69% 2.05% -4.70% 1.19% -
Total Cost 2,107,858 -121,933 -37,789 -30,542 -85,138 -165,551 -139,321 -
-
Net Worth 3,897,656 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 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 - 208,436 - 62,533 - 334,460 - -
Div Payout % - 101.01% - 55.80% - 141.74% - -
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 3,735,179 3,576,451 3,668,631 3,802,298 3,679,067 3,530,562 6.78%
NOSH 415,971 416,872 416,835 416,889 416,918 418,075 418,313 -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% 240.63% 145.80% 136.77% 201.02% 322.96% 291.01% -
ROE 3.56% 5.52% 3.33% 3.05% 4.42% 6.41% 5.96% -
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 20.80 19.79 19.92 20.22 17.76 17.44 919.58%
EPS 33.39 49.50 28.57 26.88 40.34 56.44 50.33 -23.83%
DPS 0.00 50.00 0.00 15.00 0.00 80.00 0.00 -
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 610.81 22.07 21.00 21.14 21.45 18.90 18.57 915.77%
EPS 35.35 52.53 30.31 28.52 42.81 60.06 53.59 -24.12%
DPS 0.00 53.06 0.00 15.92 0.00 85.13 0.00 -
NAPS 9.9212 9.5076 9.1036 9.3382 9.6784 9.3648 8.9868 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 86.54 92.87 93.77 86.37 84.23 98.18 -89.49%
P/EPS 56.90 36.36 64.33 69.49 43.28 26.51 34.02 40.68%
EY 1.76 2.75 1.55 1.44 2.31 3.77 2.94 -28.85%
DY 0.00 2.78 0.00 0.80 0.00 5.35 0.00 -
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 85.29 95.80 89.85 93.00 91.21 90.96 -89.10%
P/EPS 55.65 35.84 66.36 66.59 46.60 28.70 31.51 45.85%
EY 1.80 2.79 1.51 1.50 2.15 3.48 3.17 -31.31%
DY 0.00 2.82 0.00 0.84 0.00 4.94 0.00 -
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