[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -65.27%
YoY- -68.78%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 337,124 264,680 225,476 279,432 220,284 232,864 226,984 6.81%
PBT 691,836 603,676 468,728 207,348 579,688 336,208 462,156 6.95%
Tax -14,160 -9,516 -3,668 -19,520 -10,628 -7,044 -4,388 21.55%
NP 677,676 594,160 465,060 187,828 569,060 329,164 457,768 6.75%
-
NP to SH 672,740 593,216 463,456 175,584 562,332 320,400 449,320 6.95%
-
Tax Rate 2.05% 1.58% 0.78% 9.41% 1.83% 2.10% 0.95% -
Total Cost -340,552 -329,480 -239,584 91,604 -348,776 -96,300 -230,784 6.69%
-
Net Worth 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 8.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 8.34%
NOSH 416,918 418,819 425,657 426,588 432,297 289,169 289,137 6.28%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 201.02% 224.48% 206.26% 67.22% 258.33% 141.35% 201.67% -
ROE 17.69% 17.75% 15.08% 6.23% 21.15% 12.84% 19.11% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 80.86 63.20 52.97 65.50 50.96 80.53 78.50 0.49%
EPS 161.36 141.64 108.88 41.16 130.08 110.80 155.40 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.12 7.98 7.22 6.61 6.15 8.63 8.13 1.93%
Adjusted Per Share Value based on latest NOSH - 426,588
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 75.99 59.66 50.82 62.98 49.65 52.49 51.16 6.81%
EPS 151.63 133.71 104.46 39.58 126.75 72.22 101.27 6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5702 7.5331 6.9269 6.3556 5.9924 5.6248 5.2983 8.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 17.46 16.90 10.28 7.90 11.40 11.00 7.55 -
P/RPS 21.59 26.74 19.41 12.06 22.37 13.66 9.62 14.41%
P/EPS 10.82 11.93 9.44 19.19 8.76 9.93 4.86 14.26%
EY 9.24 8.38 10.59 5.21 11.41 10.07 20.58 -12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.12 1.42 1.20 1.85 1.27 0.93 12.73%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 -
Price 18.80 15.98 10.08 8.40 11.40 12.50 7.85 -
P/RPS 23.25 25.29 19.03 12.82 22.37 15.52 10.00 15.09%
P/EPS 11.65 11.28 9.26 20.41 8.76 11.28 5.05 14.94%
EY 8.58 8.86 10.80 4.90 11.41 8.86 19.80 -13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.00 1.40 1.27 1.85 1.45 0.97 13.36%

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