[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2009 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

24-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Sep-2009 [#4]

Profit Trend

YoY- -33.27%

Quarter Report

BKB FY2009 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annual (Unaudited) Result
Revenue	336,541	283,140	224,426	238,148	284,087	219,242	231,858	6.40%
YoY %	18.86%	26.16%	-5.76%	-16.17%	29.58%	-5.44%	-	-
Horiz. %	145.15%	122.12%	96.79%	102.71%	122.53%	94.56%	100.00%	-
PBT	625,644	785,356	572,504	350,716	522,780	359,904	276,766	14.54%
YoY %	-20.34%	37.18%	63.24%	-32.91%	45.26%	30.04%	-	-
Horiz. %	226.06%	283.76%	206.85%	126.72%	188.89%	130.04%	100.00%	-
Tax	-13,701	1,967	-3,309	-9,029	-8,749	-24,447	-3,001	28.76%
YoY %	-796.54%	159.44%	63.35%	-3.20%	64.21%	-714.63%	-	-
Horiz. %	456.55%	-65.54%	110.26%	300.87%	291.54%	814.63%	100.00%	-
NP	611,943	787,323	569,195	341,687	514,031	335,457	273,765	14.33%
YoY %	-22.28%	38.32%	66.58%	-33.53%	53.23%	22.53%	-	-
Horiz. %	223.53%	287.59%	207.91%	124.81%	187.76%	122.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	605,687	779,468	567,452	337,348	505,539	348,413	266,522	14.64%
YoY %	-22.29%	37.36%	68.21%	-33.27%	45.10%	30.73%	-	-
Horiz. %	227.26%	292.46%	212.91%	126.57%	189.68%	130.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.19%	-0.25%	0.58%	2.57%	1.67%	6.79%	1.08%	-
YoY %	976.00%	-143.10%	-77.43%	53.89%	-75.41%	528.70%	-	-
Horiz. %	202.78%	-23.15%	53.70%	237.96%	154.63%	628.70%	100.00%	-
Total Cost	-275,402	-504,183	-344,769	-103,539	-229,944	-116,215	-41,907	36.82%
YoY %	45.38%	-46.24%	-232.98%	54.97%	-97.86%	-177.32%	-	-
Horiz. %	657.17%	1,203.10%	822.70%	247.07%	548.70%	277.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	1,555,699	15.69%
YoY %	1.50%	16.45%	6.80%	3.01%	11.92%	64.93%	-	-
Horiz. %	240.04%	236.48%	203.07%	190.13%	184.58%	164.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	270,898	397,154	274,887	170,485	275,944	216,701	159,039	9.27%
YoY %	-31.79%	44.48%	61.24%	-38.22%	27.34%	36.26%	-	-
Horiz. %	170.33%	249.72%	172.84%	107.20%	173.51%	136.26%	100.00%	-
Div Payout %	44.73%	50.95%	48.44%	50.54%	54.58%	62.20%	59.67%	-
YoY %	-12.21%	5.18%	-4.16%	-7.40%	-12.25%	4.24%	-	-
Horiz. %	74.96%	85.39%	81.18%	84.70%	91.47%	104.24%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	1,555,699	15.69%
YoY %	1.50%	16.45%	6.80%	3.01%	11.92%	64.93%	-	-
Horiz. %	240.04%	236.48%	203.07%	190.13%	184.58%	164.93%	100.00%	-
NOSH	416,766	418,057	422,903	426,213	431,163	433,403	289,163	6.27%
YoY %	-0.31%	-1.15%	-0.78%	-1.15%	-0.52%	49.88%	-	-
Horiz. %	144.13%	144.57%	146.25%	147.40%	149.11%	149.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	181.83%	278.07%	253.62%	143.48%	180.94%	153.01%	118.07%	-
YoY %	-34.61%	9.64%	76.76%	-20.70%	18.25%	29.59%	-	-
Horiz. %	154.00%	235.51%	214.80%	121.52%	153.25%	129.59%	100.00%	-
ROE	16.22%	21.19%	17.96%	11.40%	17.61%	13.58%	17.13%	-
YoY %	-23.45%	17.98%	57.54%	-35.26%	29.68%	-20.72%	-	-
Horiz. %	94.69%	123.70%	104.85%	66.55%	102.80%	79.28%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	80.75	67.73	53.07	55.88	65.89	50.59	80.18	0.11%
YoY %	19.22%	27.62%	-5.03%	-15.19%	30.24%	-36.90%	-	-
Horiz. %	100.71%	84.47%	66.19%	69.69%	82.18%	63.10%	100.00%	-
EPS	145.33	186.45	134.18	79.15	117.25	80.39	61.45	15.41%
YoY %	-22.05%	38.96%	69.53%	-32.49%	45.85%	30.82%	-	-
Horiz. %	236.50%	303.42%	218.36%	128.80%	190.81%	130.82%	100.00%	-
DPS	65.00	95.00	65.00	40.00	64.00	50.00	55.00	2.82%
YoY %	-31.58%	46.15%	62.50%	-37.50%	28.00%	-9.09%	-	-
Horiz. %	118.18%	172.73%	118.18%	72.73%	116.36%	90.91%	100.00%	-
NAPS	8.96	8.80	7.47	6.94	6.66	5.92	5.38	8.86%
YoY %	1.82%	17.80%	7.64%	4.20%	12.50%	10.04%	-	-
Horiz. %	166.54%	163.57%	138.85%	129.00%	123.79%	110.04%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,265
RPS	75.85	63.82	50.58	53.68	64.03	49.42	52.26	6.39%
YoY %	18.85%	26.18%	-5.77%	-16.16%	29.56%	-5.43%	-	-
Horiz. %	145.14%	122.12%	96.79%	102.72%	122.52%	94.57%	100.00%	-
EPS	136.52	175.69	127.90	76.04	113.95	78.53	60.07	14.64%
YoY %	-22.29%	37.37%	68.20%	-33.27%	45.10%	30.73%	-	-
Horiz. %	227.27%	292.48%	212.92%	126.59%	189.70%	130.73%	100.00%	-
DPS	61.06	89.52	61.96	38.43	62.20	48.84	35.85	9.27%
YoY %	-31.79%	44.48%	61.23%	-38.22%	27.35%	36.23%	-	-
Horiz. %	170.32%	249.71%	172.83%	107.20%	173.50%	136.23%	100.00%	-
NAPS	8.4168	8.2921	7.1204	6.667	6.4723	5.7831	3.5065	15.69%
YoY %	1.50%	16.46%	6.80%	3.01%	11.92%	64.93%	-	-
Horiz. %	240.03%	236.48%	203.06%	190.13%	184.58%	164.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	18.00	14.96	12.28	9.26	7.50	8.70	8.65	-
P/RPS	22.29	22.09	23.14	16.57	11.38	17.20	10.79	12.84%
YoY %	0.91%	-4.54%	39.65%	45.61%	-33.84%	59.41%	-	-
Horiz. %	206.58%	204.73%	214.46%	153.57%	105.47%	159.41%	100.00%	-
P/EPS	12.39	8.02	9.15	11.70	6.40	10.82	9.38	4.74%
YoY %	54.49%	-12.35%	-21.79%	82.81%	-40.85%	15.35%	-	-
Horiz. %	132.09%	85.50%	97.55%	124.73%	68.23%	115.35%	100.00%	-
EY	8.07	12.46	10.93	8.55	15.63	9.24	10.66	-4.52%
YoY %	-35.23%	14.00%	27.84%	-45.30%	69.16%	-13.32%	-	-
Horiz. %	75.70%	116.89%	102.53%	80.21%	146.62%	86.68%	100.00%	-
DY	3.61	6.35	5.29	4.32	8.53	5.75	6.36	-8.99%
YoY %	-43.15%	20.04%	22.45%	-49.36%	48.35%	-9.59%	-	-
Horiz. %	56.76%	99.84%	83.18%	67.92%	134.12%	90.41%	100.00%	-
P/NAPS	2.01	1.70	1.64	1.33	1.13	1.47	1.61	3.76%
YoY %	18.24%	3.66%	23.31%	17.70%	-23.13%	-8.70%	-	-
Horiz. %	124.84%	105.59%	101.86%	82.61%	70.19%	91.30%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	-
Price	17.74	16.20	15.60	10.12	7.00	10.00	10.80	-
P/RPS	21.97	23.92	29.40	18.11	10.62	19.77	13.47	8.48%
YoY %	-8.15%	-18.64%	62.34%	70.53%	-46.28%	46.77%	-	-
Horiz. %	163.10%	177.58%	218.26%	134.45%	78.84%	146.77%	100.00%	-
P/EPS	12.21	8.69	11.63	12.79	5.97	12.44	11.72	0.68%
YoY %	40.51%	-25.28%	-9.07%	114.24%	-52.01%	6.14%	-	-
Horiz. %	104.18%	74.15%	99.23%	109.13%	50.94%	106.14%	100.00%	-
EY	8.19	11.51	8.60	7.82	16.75	8.04	8.53	-0.67%
YoY %	-28.84%	33.84%	9.97%	-53.31%	108.33%	-5.74%	-	-
Horiz. %	96.01%	134.94%	100.82%	91.68%	196.37%	94.26%	100.00%	-
DY	3.66	5.86	4.17	3.95	9.14	5.00	5.09	-5.34%
YoY %	-37.54%	40.53%	5.57%	-56.78%	82.80%	-1.77%	-	-
Horiz. %	71.91%	115.13%	81.93%	77.60%	179.57%	98.23%	100.00%	-
P/NAPS	1.98	1.84	2.09	1.46	1.05	1.69	2.01	-0.25%
YoY %	7.61%	-11.96%	43.15%	39.05%	-37.87%	-15.92%	-	-
Horiz. %	98.51%	91.54%	103.98%	72.64%	52.24%	84.08%	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