[BKAWAN] QoQ TTM 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- -1.5%
YoY- -11.12%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,369,043 9,653,428 9,466,245 7,050,192 4,876,558 2,651,914 336,541 884.85%
PBT 1,467,489 1,318,016 1,285,791 1,138,650 1,013,679 830,288 625,644 76.62%
Tax -282,360 -250,842 -253,357 -174,211 -154,327 -95,968 -13,701 653.06%
NP 1,185,129 1,067,174 1,032,434 964,439 859,352 734,320 611,943 55.43%
-
NP to SH 556,087 501,788 483,709 564,676 573,253 576,395 605,687 -5.54%
-
Tax Rate 19.24% 19.03% 19.70% 15.30% 15.22% 11.56% 2.19% -
Total Cost 9,183,914 8,586,254 8,433,811 6,085,753 4,017,206 1,917,594 -275,402 -
-
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 228,006 228,406 228,406 270,770 270,770 270,969 270,969 -10.88%
Div Payout % 41.00% 45.52% 47.22% 47.95% 47.23% 47.01% 44.74% -
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 11.43% 11.05% 10.91% 13.68% 17.62% 27.69% 181.83% -
ROE 11.61% 10.64% 12.11% 14.73% 15.04% 14.79% 16.22% -
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 2,511.31 2,333.84 2,280.02 1,697.59 1,173.49 637.52 80.73 891.18%
EPS 134.68 121.31 116.51 135.97 137.95 138.57 145.29 -4.93%
DPS 55.00 55.00 55.00 65.00 65.00 65.00 65.00 -10.54%
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 2,639.35 2,457.20 2,409.56 1,794.57 1,241.29 675.02 85.66 884.88%
EPS 141.55 127.73 123.12 143.73 145.92 146.72 154.17 -5.53%
DPS 58.04 58.14 58.14 68.92 68.92 68.97 68.97 -10.87%
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 0.78 0.84 0.81 1.10 1.54 2.98 22.30 -89.32%
P/EPS 14.63 16.16 15.88 13.75 13.12 13.71 12.39 11.72%
EY 6.84 6.19 6.30 7.27 7.62 7.29 8.07 -10.44%
DY 2.79 2.81 2.97 3.48 3.59 3.42 3.61 -15.79%
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 0.79 0.86 0.88 1.08 1.63 2.91 21.97 -89.12%
P/EPS 14.69 16.49 17.17 13.43 13.85 13.41 12.21 13.13%
EY 6.81 6.07 5.83 7.45 7.22 7.46 8.19 -11.58%
DY 2.78 2.75 2.75 3.56 3.40 3.50 3.66 -16.76%
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