[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 37.38%
YoY- 163.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,598,616 337,124 264,680 225,476 279,432 220,284 232,864 85.75%
PBT 1,510,412 691,836 603,676 468,728 207,348 579,688 336,208 28.42%
Tax -343,228 -14,160 -9,516 -3,668 -19,520 -10,628 -7,044 91.00%
NP 1,167,184 677,676 594,160 465,060 187,828 569,060 329,164 23.46%
-
NP to SH 555,572 672,740 593,216 463,456 175,584 562,332 320,400 9.59%
-
Tax Rate 22.72% 2.05% 1.58% 0.78% 9.41% 1.83% 2.10% -
Total Cost 8,431,432 -340,552 -329,480 -239,584 91,604 -348,776 -96,300 -
-
Net Worth 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 7.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 7.70%
NOSH 415,971 416,918 418,819 425,657 426,588 432,297 289,169 6.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.16% 201.02% 224.48% 206.26% 67.22% 258.33% 141.35% -
ROE 14.25% 17.69% 17.75% 15.08% 6.23% 21.15% 12.84% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,307.52 80.86 63.20 52.97 65.50 50.96 80.53 74.84%
EPS 133.56 161.36 141.64 108.88 41.16 130.08 110.80 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.37 9.12 7.98 7.22 6.61 6.15 8.63 1.37%
Adjusted Per Share Value based on latest NOSH - 425,657
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,443.25 85.81 67.37 57.39 71.13 56.07 59.27 85.75%
EPS 141.42 171.24 151.00 117.97 44.69 143.14 81.56 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9212 9.6784 8.5072 7.8227 7.1774 6.7673 6.3522 7.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 19.00 17.46 16.90 10.28 7.90 11.40 11.00 -
P/RPS 0.82 21.59 26.74 19.41 12.06 22.37 13.66 -37.39%
P/EPS 14.23 10.82 11.93 9.44 19.19 8.76 9.93 6.17%
EY 7.03 9.24 8.38 10.59 5.21 11.41 10.07 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.91 2.12 1.42 1.20 1.85 1.27 8.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 -
Price 18.58 18.80 15.98 10.08 8.40 11.40 12.50 -
P/RPS 0.81 23.25 25.29 19.03 12.82 22.37 15.52 -38.84%
P/EPS 13.91 11.65 11.28 9.26 20.41 8.76 11.28 3.55%
EY 7.19 8.58 8.86 10.80 4.90 11.41 8.86 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.06 2.00 1.40 1.27 1.85 1.45 5.32%

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