[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -13.69%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 12,858,188 10,347,348 9,598,616 337,124 264,680 225,476 279,432 89.24%
PBT 1,273,096 1,639,312 1,510,412 691,836 603,676 468,728 207,348 35.30%
Tax -285,888 -333,168 -343,228 -14,160 -9,516 -3,668 -19,520 56.38%
NP 987,208 1,306,144 1,167,184 677,676 594,160 465,060 187,828 31.84%
-
NP to SH 467,816 627,888 555,572 672,740 593,216 463,456 175,584 17.73%
-
Tax Rate 22.46% 20.32% 22.72% 2.05% 1.58% 0.78% 9.41% -
Total Cost 11,870,980 9,041,204 8,431,432 -340,552 -329,480 -239,584 91,604 124.87%
-
Net Worth 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 9.52%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 9.52%
NOSH 408,501 413,628 415,971 416,918 418,819 425,657 426,588 -0.71%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.68% 12.62% 12.16% 201.02% 224.48% 206.26% 67.22% -
ROE 9.61% 13.32% 14.25% 17.69% 17.75% 15.08% 6.23% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3,147.65 2,501.60 2,307.52 80.86 63.20 52.97 65.50 90.61%
EPS 114.52 151.80 133.56 161.36 141.64 108.88 41.16 18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.92 11.40 9.37 9.12 7.98 7.22 6.61 10.32%
Adjusted Per Share Value based on latest NOSH - 416,918
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3,272.95 2,633.83 2,443.25 85.81 67.37 57.39 71.13 89.24%
EPS 119.08 159.82 141.42 171.24 151.00 117.97 44.69 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.3945 12.0026 9.9212 9.6784 8.5072 7.8227 7.1774 9.52%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 17.34 19.60 19.00 17.46 16.90 10.28 7.90 -
P/RPS 0.55 0.78 0.82 21.59 26.74 19.41 12.06 -40.21%
P/EPS 15.14 12.91 14.23 10.82 11.93 9.44 19.19 -3.87%
EY 6.60 7.74 7.03 9.24 8.38 10.59 5.21 4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.72 2.03 1.91 2.12 1.42 1.20 3.20%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 -
Price 18.72 20.00 18.58 18.80 15.98 10.08 8.40 -
P/RPS 0.59 0.80 0.81 23.25 25.29 19.03 12.82 -40.12%
P/EPS 16.35 13.18 13.91 11.65 11.28 9.26 20.41 -3.62%
EY 6.12 7.59 7.19 8.58 8.86 10.80 4.90 3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.75 1.98 2.06 2.00 1.40 1.27 3.59%

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