[BKAWAN] YoY Annualized Quarter Result on 30-Sep-2008 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Sep-2008 [#4]

Profit Trend

QoQ- 0.94%

YoY- 45.1%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	283,140	224,426	238,148	284,087	219,242	231,858	213,029	4.85%
YoY %	26.16%	-5.76%	-16.17%	29.58%	-5.44%	8.84%	-	-
Horiz. %	132.91%	105.35%	111.79%	133.36%	102.92%	108.84%	100.00%	-
PBT	785,356	572,504	350,716	522,780	359,904	276,766	317,187	16.30%
YoY %	37.18%	63.24%	-32.91%	45.26%	30.04%	-12.74%	-	-
Horiz. %	247.60%	180.49%	110.57%	164.82%	113.47%	87.26%	100.00%	-
Tax	1,967	-3,309	-9,029	-8,749	-24,447	-3,001	-80,430	-
YoY %	159.44%	63.35%	-3.20%	64.21%	-714.63%	96.27%	-	-
Horiz. %	-2.45%	4.11%	11.23%	10.88%	30.40%	3.73%	100.00%	-
NP	787,323	569,195	341,687	514,031	335,457	273,765	236,757	22.16%
YoY %	38.32%	66.58%	-33.53%	53.23%	22.53%	15.63%	-	-
Horiz. %	332.54%	240.41%	144.32%	217.11%	141.69%	115.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	779,468	567,452	337,348	505,539	348,413	266,522	230,025	22.54%
YoY %	37.36%	68.21%	-33.27%	45.10%	30.73%	15.87%	-	-
Horiz. %	338.86%	246.69%	146.66%	219.78%	151.47%	115.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.25%	0.58%	2.57%	1.67%	6.79%	1.08%	25.36%	-
YoY %	-143.10%	-77.43%	53.89%	-75.41%	528.70%	-95.74%	-	-
Horiz. %	-0.99%	2.29%	10.13%	6.59%	26.77%	4.26%	100.00%	-
Total Cost	-504,183	-344,769	-103,539	-229,944	-116,215	-41,907	-23,728	66.38%
YoY %	-46.24%	-232.98%	54.97%	-97.86%	-177.32%	-76.61%	-	-
Horiz. %	2,124.84%	1,453.00%	436.36%	969.08%	489.78%	176.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	1,555,699	2,145,375	9.40%
YoY %	16.45%	6.80%	3.01%	11.92%	64.93%	-27.49%	-	-
Horiz. %	171.48%	147.25%	137.87%	133.85%	119.59%	72.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	397,154	274,887	170,485	275,944	216,701	159,039	115,653	22.81%
YoY %	44.48%	61.24%	-38.22%	27.34%	36.26%	37.51%	-	-
Horiz. %	343.40%	237.68%	147.41%	238.60%	187.37%	137.51%	100.00%	-
Div Payout %	50.95%	48.44%	50.54%	54.58%	62.20%	59.67%	50.28%	-
YoY %	5.18%	-4.16%	-7.40%	-12.25%	4.24%	18.68%	-	-
Horiz. %	101.33%	96.34%	100.52%	108.55%	123.71%	118.68%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	1,555,699	2,145,375	9.40%
YoY %	16.45%	6.80%	3.01%	11.92%	64.93%	-27.49%	-	-
Horiz. %	171.48%	147.25%	137.87%	133.85%	119.59%	72.51%	100.00%	-
NOSH	418,057	422,903	426,213	431,163	433,403	289,163	289,134	6.33%
YoY %	-1.15%	-0.78%	-1.15%	-0.52%	49.88%	0.01%	-	-
Horiz. %	144.59%	146.27%	147.41%	149.12%	149.90%	100.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	278.07%	253.62%	143.48%	180.94%	153.01%	118.07%	111.14%	-
YoY %	9.64%	76.76%	-20.70%	18.25%	29.59%	6.24%	-	-
Horiz. %	250.20%	228.20%	129.10%	162.80%	137.67%	106.24%	100.00%	-
ROE	21.19%	17.96%	11.40%	17.61%	13.58%	17.13%	10.72%	-
YoY %	17.98%	57.54%	-35.26%	29.68%	-20.72%	59.79%	-	-
Horiz. %	197.67%	167.54%	106.34%	164.27%	126.68%	159.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	67.73	53.07	55.88	65.89	50.59	80.18	73.68	-1.39%
YoY %	27.62%	-5.03%	-15.19%	30.24%	-36.90%	8.82%	-	-
Horiz. %	91.92%	72.03%	75.84%	89.43%	68.66%	108.82%	100.00%	-
EPS	186.45	134.18	79.15	117.25	80.39	61.45	79.55	15.24%
YoY %	38.96%	69.53%	-32.49%	45.85%	30.82%	-22.75%	-	-
Horiz. %	234.38%	168.67%	99.50%	147.39%	101.06%	77.25%	100.00%	-
DPS	95.00	65.00	40.00	64.00	50.00	55.00	40.00	15.50%
YoY %	46.15%	62.50%	-37.50%	28.00%	-9.09%	37.50%	-	-
Horiz. %	237.50%	162.50%	100.00%	160.00%	125.00%	137.50%	100.00%	-
NAPS	8.80	7.47	6.94	6.66	5.92	5.38	7.42	2.88%
YoY %	17.80%	7.64%	4.20%	12.50%	10.04%	-27.49%	-	-
Horiz. %	118.60%	100.67%	93.53%	89.76%	79.78%	72.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 431,231
RPS	63.82	50.58	53.68	64.03	49.42	52.26	48.02	4.85%
YoY %	26.18%	-5.77%	-16.16%	29.56%	-5.43%	8.83%	-	-
Horiz. %	132.90%	105.33%	111.79%	133.34%	102.92%	108.83%	100.00%	-
EPS	175.69	127.90	76.04	113.95	78.53	60.07	51.85	22.54%
YoY %	37.37%	68.20%	-33.27%	45.10%	30.73%	15.85%	-	-
Horiz. %	338.84%	246.67%	146.65%	219.77%	151.46%	115.85%	100.00%	-
DPS	89.52	61.96	38.43	62.20	48.84	35.85	26.07	22.81%
YoY %	44.48%	61.23%	-38.22%	27.35%	36.23%	37.51%	-	-
Horiz. %	343.38%	237.67%	147.41%	238.59%	187.34%	137.51%	100.00%	-
NAPS	8.2921	7.1204	6.667	6.4723	5.7831	3.5065	4.8356	9.40%
YoY %	16.46%	6.80%	3.01%	11.92%	64.93%	-27.49%	-	-
Horiz. %	171.48%	147.25%	137.87%	133.85%	119.59%	72.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	14.96	12.28	9.26	7.50	8.70	8.65	6.90	-
P/RPS	22.09	23.14	16.57	11.38	17.20	10.79	9.37	15.35%
YoY %	-4.54%	39.65%	45.61%	-33.84%	59.41%	15.15%	-	-
Horiz. %	235.75%	246.96%	176.84%	121.45%	183.56%	115.15%	100.00%	-
P/EPS	8.02	9.15	11.70	6.40	10.82	9.38	8.67	-1.28%
YoY %	-12.35%	-21.79%	82.81%	-40.85%	15.35%	8.19%	-	-
Horiz. %	92.50%	105.54%	134.95%	73.82%	124.80%	108.19%	100.00%	-
EY	12.46	10.93	8.55	15.63	9.24	10.66	11.53	1.30%
YoY %	14.00%	27.84%	-45.30%	69.16%	-13.32%	-7.55%	-	-
Horiz. %	108.07%	94.80%	74.15%	135.56%	80.14%	92.45%	100.00%	-
DY	6.35	5.29	4.32	8.53	5.75	6.36	5.80	1.52%
YoY %	20.04%	22.45%	-49.36%	48.35%	-9.59%	9.66%	-	-
Horiz. %	109.48%	91.21%	74.48%	147.07%	99.14%	109.66%	100.00%	-
P/NAPS	1.70	1.64	1.33	1.13	1.47	1.61	0.93	10.57%
YoY %	3.66%	23.31%	17.70%	-23.13%	-8.70%	73.12%	-	-
Horiz. %	182.80%	176.34%	143.01%	121.51%	158.06%	173.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	-
Price	16.20	15.60	10.12	7.00	10.00	10.80	6.80	-
P/RPS	23.92	29.40	18.11	10.62	19.77	13.47	9.23	17.19%
YoY %	-18.64%	62.34%	70.53%	-46.28%	46.77%	45.94%	-	-
Horiz. %	259.15%	318.53%	196.21%	115.06%	214.19%	145.94%	100.00%	-
P/EPS	8.69	11.63	12.79	5.97	12.44	11.72	8.55	0.27%
YoY %	-25.28%	-9.07%	114.24%	-52.01%	6.14%	37.08%	-	-
Horiz. %	101.64%	136.02%	149.59%	69.82%	145.50%	137.08%	100.00%	-
EY	11.51	8.60	7.82	16.75	8.04	8.53	11.70	-0.27%
YoY %	33.84%	9.97%	-53.31%	108.33%	-5.74%	-27.09%	-	-
Horiz. %	98.38%	73.50%	66.84%	143.16%	68.72%	72.91%	100.00%	-
DY	5.86	4.17	3.95	9.14	5.00	5.09	5.88	-0.05%
YoY %	40.53%	5.57%	-56.78%	82.80%	-1.77%	-13.44%	-	-
Horiz. %	99.66%	70.92%	67.18%	155.44%	85.03%	86.56%	100.00%	-
P/NAPS	1.84	2.09	1.46	1.05	1.69	2.01	0.92	12.24%
YoY %	-11.96%	43.15%	39.05%	-37.87%	-15.92%	118.48%	-	-
Horiz. %	200.00%	227.17%	158.70%	114.13%	183.70%	218.48%	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