[BKAWAN] QoQ TTM Result on 30-Sep-2010 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Sep-2010 [#4]

Profit Trend

QoQ- 7.98%

YoY- 68.21%

Quarter Report

BKB FY2010 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	266,150	248,533	234,227	224,426	223,085	229,512	224,659	11.99%
YoY %	7.09%	6.11%	4.37%	0.60%	-2.80%	2.16%	-	-
Horiz. %	118.47%	110.63%	104.26%	99.90%	99.30%	102.16%	100.00%	-
PBT	703,866	692,265	606,241	572,504	535,244	431,698	416,061	42.11%
YoY %	1.68%	14.19%	5.89%	6.96%	23.99%	3.76%	-	-
Horiz. %	169.17%	166.39%	145.71%	137.60%	128.65%	103.76%	100.00%	-
Tax	-7,944	-6,814	-4,771	-3,309	-7,138	-4,628	-5,066	35.08%
YoY %	-16.58%	-42.82%	-44.18%	53.64%	-54.24%	8.65%	-	-
Horiz. %	156.81%	134.50%	94.18%	65.32%	140.90%	91.35%	100.00%	-
NP	695,922	685,451	601,470	569,195	528,106	427,070	410,995	42.20%
YoY %	1.53%	13.96%	5.67%	7.78%	23.66%	3.91%	-	-
Horiz. %	169.33%	166.78%	146.34%	138.49%	128.49%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	691,718	682,297	599,892	567,452	525,508	426,221	409,316	42.01%
YoY %	1.38%	13.74%	5.72%	7.98%	23.29%	4.13%	-	-
Horiz. %	168.99%	166.69%	146.56%	138.63%	128.39%	104.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.13%	0.98%	0.79%	0.58%	1.33%	1.07%	1.22%	-
YoY %	15.31%	24.05%	36.21%	-56.39%	24.30%	-12.30%	-	-
Horiz. %	92.62%	80.33%	64.75%	47.54%	109.02%	87.70%	100.00%	-
Total Cost	-429,772	-436,918	-367,243	-344,769	-305,021	-197,558	-186,336	74.83%
YoY %	1.64%	-18.97%	-6.52%	-13.03%	-54.40%	-6.02%	-	-
Horiz. %	230.64%	234.48%	197.09%	185.03%	163.69%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,530,562	3,310,743	3,342,179	3,158,755	3,108,117	3,007,396	3,073,247	9.71%
YoY %	6.64%	-0.94%	5.81%	1.63%	3.35%	-2.14%	-	-
Horiz. %	114.88%	107.73%	108.75%	102.78%	101.13%	97.86%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	274,212	274,212	275,235	275,235	191,685	191,685	170,535	37.37%
YoY %	0.00%	-0.37%	0.00%	43.59%	0.00%	12.40%	-	-
Horiz. %	160.80%	160.80%	161.40%	161.40%	112.40%	112.40%	100.00%	-
Div Payout %	39.64%	40.19%	45.88%	48.50%	36.48%	44.97%	41.66%	-
YoY %	-1.37%	-12.40%	-5.40%	32.95%	-18.88%	7.95%	-	-
Horiz. %	95.15%	96.47%	110.13%	116.42%	87.57%	107.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	3,530,562	3,310,743	3,342,179	3,158,755	3,108,117	3,007,396	3,073,247	9.71%
YoY %	6.64%	-0.94%	5.81%	1.63%	3.35%	-2.14%	-	-
Horiz. %	114.88%	107.73%	108.75%	102.78%	101.13%	97.86%	100.00%	-
NOSH	418,313	418,551	418,819	422,858	424,026	425,374	425,657	-1.15%
YoY %	-0.06%	-0.06%	-0.96%	-0.28%	-0.32%	-0.07%	-	-
Horiz. %	98.27%	98.33%	98.39%	99.34%	99.62%	99.93%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	261.48%	275.80%	256.79%	253.62%	236.73%	186.08%	182.94%	-
YoY %	-5.19%	7.40%	1.25%	7.13%	27.22%	1.72%	-	-
Horiz. %	142.93%	150.76%	140.37%	138.64%	129.40%	101.72%	100.00%	-
ROE	19.59%	20.61%	17.95%	17.96%	16.91%	14.17%	13.32%	-
YoY %	-4.95%	14.82%	-0.06%	6.21%	19.34%	6.38%	-	-
Horiz. %	147.07%	154.73%	134.76%	134.83%	126.95%	106.38%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	63.62	59.38	55.93	53.07	52.61	53.96	52.78	13.30%
YoY %	7.14%	6.17%	5.39%	0.87%	-2.50%	2.24%	-	-
Horiz. %	120.54%	112.50%	105.97%	100.55%	99.68%	102.24%	100.00%	-
EPS	165.36	163.01	143.23	134.19	123.93	100.20	96.16	43.67%
YoY %	1.44%	13.81%	6.74%	8.28%	23.68%	4.20%	-	-
Horiz. %	171.96%	169.52%	148.95%	139.55%	128.88%	104.20%	100.00%	-
DPS	65.00	65.00	65.00	65.00	45.00	45.00	40.00	38.34%
YoY %	0.00%	0.00%	0.00%	44.44%	0.00%	12.50%	-	-
Horiz. %	162.50%	162.50%	162.50%	162.50%	112.50%	112.50%	100.00%	-
NAPS	8.44	7.91	7.98	7.47	7.33	7.07	7.22	11.00%
YoY %	6.70%	-0.88%	6.83%	1.91%	3.68%	-2.08%	-	-
Horiz. %	116.90%	109.56%	110.53%	103.46%	101.52%	97.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 422,858
RPS	59.99	56.02	52.79	50.58	50.28	51.73	50.64	11.99%
YoY %	7.09%	6.12%	4.37%	0.60%	-2.80%	2.15%	-	-
Horiz. %	118.46%	110.62%	104.25%	99.88%	99.29%	102.15%	100.00%	-
EPS	155.91	153.79	135.21	127.90	118.45	96.07	92.26	42.01%
YoY %	1.38%	13.74%	5.72%	7.98%	23.30%	4.13%	-	-
Horiz. %	168.99%	166.69%	146.55%	138.63%	128.39%	104.13%	100.00%	-
DPS	61.81	61.81	62.04	62.04	43.20	43.20	38.44	37.37%
YoY %	0.00%	-0.37%	0.00%	43.61%	0.00%	12.38%	-	-
Horiz. %	160.80%	160.80%	161.39%	161.39%	112.38%	112.38%	100.00%	-
NAPS	7.9577	7.4622	7.5331	7.1197	7.0055	6.7785	6.9269	9.71%
YoY %	6.64%	-0.94%	5.81%	1.63%	3.35%	-2.14%	-	-
Horiz. %	114.88%	107.73%	108.75%	102.78%	101.13%	97.86%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	17.12	15.24	16.90	12.28	10.80	10.68	10.28	-
P/RPS	26.91	25.67	30.22	23.14	20.53	19.79	19.48	24.11%
YoY %	4.83%	-15.06%	30.60%	12.71%	3.74%	1.59%	-	-
Horiz. %	138.14%	131.78%	155.13%	118.79%	105.39%	101.59%	100.00%	-
P/EPS	10.35	9.35	11.80	9.15	8.71	10.66	10.69	-2.13%
YoY %	10.70%	-20.76%	28.96%	5.05%	-18.29%	-0.28%	-	-
Horiz. %	96.82%	87.46%	110.38%	85.59%	81.48%	99.72%	100.00%	-
EY	9.66	10.70	8.48	10.93	11.48	9.38	9.35	2.20%
YoY %	-9.72%	26.18%	-22.42%	-4.79%	22.39%	0.32%	-	-
Horiz. %	103.32%	114.44%	90.70%	116.90%	122.78%	100.32%	100.00%	-
DY	3.80	4.27	3.85	5.29	4.17	4.21	3.89	-1.55%
YoY %	-11.01%	10.91%	-27.22%	26.86%	-0.95%	8.23%	-	-
Horiz. %	97.69%	109.77%	98.97%	135.99%	107.20%	108.23%	100.00%	-
P/NAPS	2.03	1.93	2.12	1.64	1.47	1.51	1.42	26.98%
YoY %	5.18%	-8.96%	29.27%	11.56%	-2.65%	6.34%	-	-
Horiz. %	142.96%	135.92%	149.30%	115.49%	103.52%	106.34%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	25/05/11	23/02/11	29/11/10	18/08/10	26/05/10	24/02/10	-
Price	15.86	16.22	15.98	15.60	11.60	10.40	10.08	-
P/RPS	24.93	27.32	28.57	29.39	22.05	19.28	19.10	19.49%
YoY %	-8.75%	-4.38%	-2.79%	33.29%	14.37%	0.94%	-	-
Horiz. %	130.52%	143.04%	149.58%	153.87%	115.45%	100.94%	100.00%	-
P/EPS	9.59	9.95	11.16	11.62	9.36	10.38	10.48	-5.76%
YoY %	-3.62%	-10.84%	-3.96%	24.15%	-9.83%	-0.95%	-	-
Horiz. %	91.51%	94.94%	106.49%	110.88%	89.31%	99.05%	100.00%	-
EY	10.43	10.05	8.96	8.60	10.68	9.63	9.54	6.14%
YoY %	3.78%	12.17%	4.19%	-19.48%	10.90%	0.94%	-	-
Horiz. %	109.33%	105.35%	93.92%	90.15%	111.95%	100.94%	100.00%	-
DY	4.10	4.01	4.07	4.17	3.88	4.33	3.97	2.17%
YoY %	2.24%	-1.47%	-2.40%	7.47%	-10.39%	9.07%	-	-
Horiz. %	103.27%	101.01%	102.52%	105.04%	97.73%	109.07%	100.00%	-
P/NAPS	1.88	2.05	2.00	2.09	1.58	1.47	1.40	21.78%
YoY %	-8.29%	2.50%	-4.31%	32.28%	7.48%	5.00%	-	-
Horiz. %	134.29%	146.43%	142.86%	149.29%	112.86%	105.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos