[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2009 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

31-Mar-2009 [#2]

Profit Trend

QoQ- 47.22%

YoY- -49.24%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	334,668	271,892	223,678	240,950	232,120	223,628	221,034	7.15%
YoY %	23.09%	21.56%	-7.17%	3.80%	3.80%	1.17%	-	-
Horiz. %	151.41%	123.01%	101.20%	109.01%	105.02%	101.17%	100.00%	-
PBT	581,822	682,986	443,464	281,500	524,394	299,860	313,950	10.81%
YoY %	-14.81%	54.01%	57.54%	-46.32%	74.88%	-4.49%	-	-
Horiz. %	185.32%	217.55%	141.25%	89.66%	167.03%	95.51%	100.00%	-
Tax	-15,794	-12,472	-5,462	-14,264	-8,380	-4,886	-4,124	25.05%
YoY %	-26.64%	-128.34%	61.71%	-70.21%	-71.51%	-18.48%	-	-
Horiz. %	382.98%	302.42%	132.44%	345.88%	203.20%	118.48%	100.00%	-
NP	566,028	670,514	438,002	267,236	516,014	294,974	309,826	10.55%
YoY %	-15.58%	53.08%	63.90%	-48.21%	74.94%	-4.79%	-	-
Horiz. %	182.69%	216.42%	141.37%	86.25%	166.55%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,490	665,938	436,248	258,502	509,312	287,352	302,868	10.79%
YoY %	-15.83%	52.65%	68.76%	-49.24%	77.24%	-5.12%	-	-
Horiz. %	185.06%	219.88%	144.04%	85.35%	168.16%	94.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.71%	1.83%	1.23%	5.07%	1.60%	1.63%	1.31%	-
YoY %	48.09%	48.78%	-75.74%	216.88%	-1.84%	24.43%	-	-
Horiz. %	206.87%	139.69%	93.89%	387.02%	122.14%	124.43%	100.00%	-
Total Cost	-231,360	-398,622	-214,324	-26,286	-283,894	-71,346	-88,792	17.28%
YoY %	41.96%	-85.99%	-715.35%	90.74%	-297.91%	19.65%	-	-
Horiz. %	260.56%	448.94%	241.38%	29.60%	319.73%	80.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,668,237	3,310,854	3,007,286	2,708,725	2,643,308	2,385,203	2,024,132	10.40%
YoY %	10.79%	10.09%	11.02%	2.47%	10.82%	17.84%	-	-
Horiz. %	181.23%	163.57%	148.57%	133.82%	130.59%	117.84%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	125,053	125,569	127,607	85,314	129,573	86,734	69,398	10.30%
YoY %	-0.41%	-1.60%	49.57%	-34.16%	49.39%	24.98%	-	-
Horiz. %	180.20%	180.94%	183.88%	122.93%	186.71%	124.98%	100.00%	-
Div Payout %	22.31%	18.86%	29.25%	33.00%	25.44%	30.18%	22.91%	-
YoY %	18.29%	-35.52%	-11.36%	29.72%	-15.71%	31.73%	-	-
Horiz. %	97.38%	82.32%	127.67%	144.04%	111.04%	131.73%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	3,668,237	3,310,854	3,007,286	2,708,725	2,643,308	2,385,203	2,024,132	10.40%
YoY %	10.79%	10.09%	11.02%	2.47%	10.82%	17.84%	-	-
Horiz. %	181.23%	163.57%	148.57%	133.82%	130.59%	117.84%	100.00%	-
NOSH	416,845	418,565	425,358	426,570	431,913	433,673	289,161	6.27%
YoY %	-0.41%	-1.60%	-0.28%	-1.24%	-0.41%	49.98%	-	-
Horiz. %	144.16%	144.75%	147.10%	147.52%	149.37%	149.98%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	169.13%	246.61%	195.82%	110.91%	222.30%	131.90%	140.17%	-
YoY %	-31.42%	25.94%	76.56%	-50.11%	68.54%	-5.90%	-	-
Horiz. %	120.66%	175.94%	139.70%	79.13%	158.59%	94.10%	100.00%	-
ROE	15.28%	20.11%	14.51%	9.54%	19.27%	12.05%	14.96%	-
YoY %	-24.02%	38.59%	52.10%	-50.49%	59.92%	-19.45%	-	-
Horiz. %	102.14%	134.43%	96.99%	63.77%	128.81%	80.55%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	80.29	64.96	52.59	56.49	53.74	51.57	76.44	0.82%
YoY %	23.60%	23.52%	-6.90%	5.12%	4.21%	-32.54%	-	-
Horiz. %	105.04%	84.98%	68.80%	73.90%	70.30%	67.46%	100.00%	-
EPS	134.46	159.10	102.56	60.60	117.92	66.26	69.82	11.53%
YoY %	-15.49%	55.13%	69.24%	-48.61%	77.97%	-5.10%	-	-
Horiz. %	192.58%	227.87%	146.89%	86.79%	168.89%	94.90%	100.00%	-
DPS	30.00	30.00	30.00	20.00	30.00	20.00	24.00	3.78%
YoY %	0.00%	0.00%	50.00%	-33.33%	50.00%	-16.67%	-	-
Horiz. %	125.00%	125.00%	125.00%	83.33%	125.00%	83.33%	100.00%	-
NAPS	8.80	7.91	7.07	6.35	6.12	5.50	7.00	3.88%
YoY %	11.25%	11.88%	11.34%	3.76%	11.27%	-21.43%	-	-
Horiz. %	125.71%	113.00%	101.00%	90.71%	87.43%	78.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,561
RPS	85.19	69.21	56.94	61.33	59.08	56.92	56.26	7.15%
YoY %	23.09%	21.55%	-7.16%	3.81%	3.79%	1.17%	-	-
Horiz. %	151.42%	123.02%	101.21%	109.01%	105.01%	101.17%	100.00%	-
EPS	142.67	169.51	111.04	65.80	129.64	73.14	77.09	10.79%
YoY %	-15.83%	52.66%	68.75%	-49.24%	77.25%	-5.12%	-	-
Horiz. %	185.07%	219.89%	144.04%	85.35%	168.17%	94.88%	100.00%	-
DPS	31.83	31.96	32.48	21.72	32.98	22.08	17.66	10.30%
YoY %	-0.41%	-1.60%	49.54%	-34.14%	49.37%	25.03%	-	-
Horiz. %	180.24%	180.97%	183.92%	122.99%	186.75%	125.03%	100.00%	-
NAPS	9.3372	8.4275	7.6548	6.8948	6.7283	6.0713	5.1523	10.40%
YoY %	10.79%	10.09%	11.02%	2.47%	10.82%	17.84%	-	-
Horiz. %	181.22%	163.57%	148.57%	133.82%	130.59%	117.84%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	18.68	15.24	10.68	8.00	10.10	8.25	7.65	-
P/RPS	23.27	23.46	20.31	14.16	18.79	16.00	10.01	15.08%
YoY %	-0.81%	15.51%	43.43%	-24.64%	17.44%	59.84%	-	-
Horiz. %	232.47%	234.37%	202.90%	141.46%	187.71%	159.84%	100.00%	-
P/EPS	13.89	9.58	10.41	13.20	8.57	12.45	7.30	11.30%
YoY %	44.99%	-7.97%	-21.14%	54.03%	-31.16%	70.55%	-	-
Horiz. %	190.27%	131.23%	142.60%	180.82%	117.40%	170.55%	100.00%	-
EY	7.20	10.44	9.60	7.58	11.68	8.03	13.69	-10.14%
YoY %	-31.03%	8.75%	26.65%	-35.10%	45.45%	-41.34%	-	-
Horiz. %	52.59%	76.26%	70.12%	55.37%	85.32%	58.66%	100.00%	-
DY	1.61	1.97	2.81	2.50	2.97	2.42	3.14	-10.52%
YoY %	-18.27%	-29.89%	12.40%	-15.82%	22.73%	-22.93%	-	-
Horiz. %	51.27%	62.74%	89.49%	79.62%	94.59%	77.07%	100.00%	-
P/NAPS	2.12	1.93	1.51	1.26	1.65	1.50	1.09	11.71%
YoY %	9.84%	27.81%	19.84%	-23.64%	10.00%	37.61%	-	-
Horiz. %	194.50%	177.06%	138.53%	115.60%	151.38%	137.61%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	25/05/11	26/05/10	27/05/09	21/05/08	23/05/07	24/05/06	-
Price	17.90	16.22	10.40	8.80	11.30	9.10	7.80	-
P/RPS	22.30	24.97	19.78	15.58	21.03	17.65	10.20	13.91%
YoY %	-10.69%	26.24%	26.96%	-25.92%	19.15%	73.04%	-	-
Horiz. %	218.63%	244.80%	193.92%	152.75%	206.18%	173.04%	100.00%	-
P/EPS	13.31	10.19	10.14	14.52	9.58	13.73	7.45	10.14%
YoY %	30.62%	0.49%	-30.17%	51.57%	-30.23%	84.30%	-	-
Horiz. %	178.66%	136.78%	136.11%	194.90%	128.59%	184.30%	100.00%	-
EY	7.51	9.81	9.86	6.89	10.44	7.28	13.43	-9.22%
YoY %	-23.45%	-0.51%	43.11%	-34.00%	43.41%	-45.79%	-	-
Horiz. %	55.92%	73.05%	73.42%	51.30%	77.74%	54.21%	100.00%	-
DY	1.68	1.85	2.88	2.27	2.65	2.20	3.08	-9.60%
YoY %	-9.19%	-35.76%	26.87%	-14.34%	20.45%	-28.57%	-	-
Horiz. %	54.55%	60.06%	93.51%	73.70%	86.04%	71.43%	100.00%	-
P/NAPS	2.03	2.05	1.47	1.39	1.85	1.65	1.11	10.57%
YoY %	-0.98%	39.46%	5.76%	-24.86%	12.12%	48.65%	-	-
Horiz. %	182.88%	184.68%	132.43%	125.23%	166.67%	148.65%	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