[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -8.27%
YoY- -17.42%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 17,801,036 12,858,188 10,347,348 9,598,616 337,124 264,680 225,476 107.05%
PBT 3,754,644 1,273,096 1,639,312 1,510,412 691,836 603,676 468,728 41.42%
Tax -353,472 -285,888 -333,168 -343,228 -14,160 -9,516 -3,668 114.04%
NP 3,401,172 987,208 1,306,144 1,167,184 677,676 594,160 465,060 39.30%
-
NP to SH 1,550,104 467,816 627,888 555,572 672,740 593,216 463,456 22.27%
-
Tax Rate 9.41% 22.46% 20.32% 22.72% 2.05% 1.58% 0.78% -
Total Cost 14,399,864 11,870,980 9,041,204 8,431,432 -340,552 -329,480 -239,584 -
-
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.61%
NOSH 406,296 408,501 413,628 415,971 416,918 418,819 425,657 -0.77%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.11% 7.68% 12.62% 12.16% 201.02% 224.48% 206.26% -
ROE 26.08% 9.61% 13.32% 14.25% 17.69% 17.75% 15.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4,381.29 3,147.65 2,501.60 2,307.52 80.86 63.20 52.97 108.66%
EPS 381.52 114.52 151.80 133.56 161.36 141.64 108.88 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.63 11.92 11.40 9.37 9.12 7.98 7.22 12.48%
Adjusted Per Share Value based on latest NOSH - 415,971
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4,531.11 3,272.95 2,633.83 2,443.25 85.81 67.37 57.39 107.05%
EPS 394.57 119.08 159.82 141.42 171.24 151.00 117.97 22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.1303 12.3945 12.0026 9.9212 9.6784 8.5072 7.8227 11.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 17.50 17.34 19.60 19.00 17.46 16.90 10.28 -
P/RPS 0.40 0.55 0.78 0.82 21.59 26.74 19.41 -47.62%
P/EPS 4.59 15.14 12.91 14.23 10.82 11.93 9.44 -11.31%
EY 21.80 6.60 7.74 7.03 9.24 8.38 10.59 12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.45 1.72 2.03 1.91 2.12 1.42 -2.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 -
Price 17.80 18.72 20.00 18.58 18.80 15.98 10.08 -
P/RPS 0.41 0.59 0.80 0.81 23.25 25.29 19.03 -47.23%
P/EPS 4.67 16.35 13.18 13.91 11.65 11.28 9.26 -10.77%
EY 21.43 6.12 7.59 7.19 8.58 8.86 10.80 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.57 1.75 1.98 2.06 2.00 1.40 -2.26%

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