[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2010 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

31-Mar-2010 [#2]

Profit Trend

QoQ- -5.87%

YoY- 68.76%

Quarter Report

BKB FY2010 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	9,414,702	334,668	271,892	223,678	240,950	232,120	223,628	86.40%
YoY %	2,713.15%	23.09%	21.56%	-7.17%	3.80%	3.80%	-	-
Horiz. %	4,209.98%	149.65%	121.58%	100.02%	107.75%	103.80%	100.00%	-
PBT	1,357,892	581,822	682,986	443,464	281,500	524,394	299,860	28.59%
YoY %	133.39%	-14.81%	54.01%	57.54%	-46.32%	74.88%	-	-
Horiz. %	452.84%	194.03%	227.77%	147.89%	93.88%	174.88%	100.00%	-
Tax	-297,046	-15,794	-12,472	-5,462	-14,264	-8,380	-4,886	98.17%
YoY %	-1,780.75%	-26.64%	-128.34%	61.71%	-70.21%	-71.51%	-	-
Horiz. %	6,079.53%	323.25%	255.26%	111.79%	291.94%	171.51%	100.00%	-
NP	1,060,846	566,028	670,514	438,002	267,236	516,014	294,974	23.75%
YoY %	87.42%	-15.58%	53.08%	63.90%	-48.21%	74.94%	-	-
Horiz. %	359.64%	191.89%	227.31%	148.49%	90.60%	174.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	495,622	560,490	665,938	436,248	258,502	509,312	287,352	9.50%
YoY %	-11.57%	-15.83%	52.65%	68.76%	-49.24%	77.24%	-	-
Horiz. %	172.48%	195.05%	231.75%	151.82%	89.96%	177.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.88%	2.71%	1.83%	1.23%	5.07%	1.60%	1.63%	-
YoY %	707.38%	48.09%	48.78%	-75.74%	216.88%	-1.84%	-	-
Horiz. %	1,342.33%	166.26%	112.27%	75.46%	311.04%	98.16%	100.00%	-
Total Cost	8,353,856	-231,360	-398,622	-214,324	-26,286	-283,894	-71,346	-
YoY %	3,710.76%	41.96%	-85.99%	-715.35%	90.74%	-297.91%	-	-
Horiz. %	-11,708.93%	324.28%	558.72%	300.40%	36.84%	397.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,810,878	3,668,237	3,310,854	3,007,286	2,708,725	2,643,308	2,385,203	8.11%
YoY %	3.89%	10.79%	10.09%	11.02%	2.47%	10.82%	-	-
Horiz. %	159.77%	153.79%	138.81%	126.08%	113.56%	110.82%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	124,674	125,053	125,569	127,607	85,314	129,573	86,734	6.22%
YoY %	-0.30%	-0.41%	-1.60%	49.57%	-34.16%	49.39%	-	-
Horiz. %	143.74%	144.18%	144.77%	147.12%	98.36%	149.39%	100.00%	-
Div Payout %	25.16%	22.31%	18.86%	29.25%	33.00%	25.44%	30.18%	-
YoY %	12.77%	18.29%	-35.52%	-11.36%	29.72%	-15.71%	-	-
Horiz. %	83.37%	73.92%	62.49%	96.92%	109.34%	84.29%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	3,810,878	3,668,237	3,310,854	3,007,286	2,708,725	2,643,308	2,385,203	8.11%
YoY %	3.89%	10.79%	10.09%	11.02%	2.47%	10.82%	-	-
Horiz. %	159.77%	153.79%	138.81%	126.08%	113.56%	110.82%	100.00%	-
NOSH	415,581	416,845	418,565	425,358	426,570	431,913	433,673	-0.70%
YoY %	-0.30%	-0.41%	-1.60%	-0.28%	-1.24%	-0.41%	-	-
Horiz. %	95.83%	96.12%	96.52%	98.08%	98.36%	99.59%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	11.27%	169.13%	246.61%	195.82%	110.91%	222.30%	131.90%	-
YoY %	-93.34%	-31.42%	25.94%	76.56%	-50.11%	68.54%	-	-
Horiz. %	8.54%	128.23%	186.97%	148.46%	84.09%	168.54%	100.00%	-
ROE	13.01%	15.28%	20.11%	14.51%	9.54%	19.27%	12.05%	-
YoY %	-14.86%	-24.02%	38.59%	52.10%	-50.49%	59.92%	-	-
Horiz. %	107.97%	126.80%	166.89%	120.41%	79.17%	159.92%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	2,265.43	80.29	64.96	52.59	56.49	53.74	51.57	87.73%
YoY %	2,721.56%	23.60%	23.52%	-6.90%	5.12%	4.21%	-	-
Horiz. %	4,392.92%	155.69%	125.96%	101.98%	109.54%	104.21%	100.00%	-
EPS	119.26	134.46	159.10	102.56	60.60	117.92	66.26	10.28%
YoY %	-11.30%	-15.49%	55.13%	69.24%	-48.61%	77.97%	-	-
Horiz. %	179.99%	202.93%	240.11%	154.78%	91.46%	177.97%	100.00%	-
DPS	30.00	30.00	30.00	30.00	20.00	30.00	20.00	6.98%
YoY %	0.00%	0.00%	0.00%	50.00%	-33.33%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	100.00%	150.00%	100.00%	-
NAPS	9.17	8.80	7.91	7.07	6.35	6.12	5.50	8.88%
YoY %	4.20%	11.25%	11.88%	11.34%	3.76%	11.27%	-	-
Horiz. %	166.73%	160.00%	143.82%	128.55%	115.45%	111.27%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 425,374
RPS	2,396.44	85.19	69.21	56.94	61.33	59.08	56.92	86.41%
YoY %	2,713.05%	23.09%	21.55%	-7.16%	3.81%	3.79%	-	-
Horiz. %	4,210.19%	149.67%	121.59%	100.04%	107.75%	103.79%	100.00%	-
EPS	126.16	142.67	169.51	111.04	65.80	129.64	73.14	9.50%
YoY %	-11.57%	-15.83%	52.66%	68.75%	-49.24%	77.25%	-	-
Horiz. %	172.49%	195.06%	231.76%	151.82%	89.96%	177.25%	100.00%	-
DPS	31.73	31.83	31.96	32.48	21.72	32.98	22.08	6.22%
YoY %	-0.31%	-0.41%	-1.60%	49.54%	-34.14%	49.37%	-	-
Horiz. %	143.70%	144.16%	144.75%	147.10%	98.37%	149.37%	100.00%	-
NAPS	9.7003	9.3372	8.4275	7.6548	6.8948	6.7283	6.0713	8.11%
YoY %	3.89%	10.79%	10.09%	11.02%	2.47%	10.82%	-	-
Horiz. %	159.77%	153.79%	138.81%	126.08%	113.56%	110.82%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	18.10	18.68	15.24	10.68	8.00	10.10	8.25	-
P/RPS	0.80	23.27	23.46	20.31	14.16	18.79	16.00	-39.27%
YoY %	-96.56%	-0.81%	15.51%	43.43%	-24.64%	17.44%	-	-
Horiz. %	5.00%	145.44%	146.62%	126.94%	88.50%	117.44%	100.00%	-
P/EPS	15.18	13.89	9.58	10.41	13.20	8.57	12.45	3.35%
YoY %	9.29%	44.99%	-7.97%	-21.14%	54.03%	-31.16%	-	-
Horiz. %	121.93%	111.57%	76.95%	83.61%	106.02%	68.84%	100.00%	-
EY	6.59	7.20	10.44	9.60	7.58	11.68	8.03	-3.23%
YoY %	-8.47%	-31.03%	8.75%	26.65%	-35.10%	45.45%	-	-
Horiz. %	82.07%	89.66%	130.01%	119.55%	94.40%	145.45%	100.00%	-
DY	1.66	1.61	1.97	2.81	2.50	2.97	2.42	-6.08%
YoY %	3.11%	-18.27%	-29.89%	12.40%	-15.82%	22.73%	-	-
Horiz. %	68.60%	66.53%	81.40%	116.12%	103.31%	122.73%	100.00%	-
P/NAPS	1.97	2.12	1.93	1.51	1.26	1.65	1.50	4.64%
YoY %	-7.08%	9.84%	27.81%	19.84%	-23.64%	10.00%	-	-
Horiz. %	131.33%	141.33%	128.67%	100.67%	84.00%	110.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	24/05/12	25/05/11	26/05/10	27/05/09	21/05/08	23/05/07	-
Price	19.10	17.90	16.22	10.40	8.80	11.30	9.10	-
P/RPS	0.84	22.30	24.97	19.78	15.58	21.03	17.65	-39.77%
YoY %	-96.23%	-10.69%	26.24%	26.96%	-25.92%	19.15%	-	-
Horiz. %	4.76%	126.35%	141.47%	112.07%	88.27%	119.15%	100.00%	-
P/EPS	16.02	13.31	10.19	10.14	14.52	9.58	13.73	2.60%
YoY %	20.36%	30.62%	0.49%	-30.17%	51.57%	-30.23%	-	-
Horiz. %	116.68%	96.94%	74.22%	73.85%	105.75%	69.77%	100.00%	-
EY	6.24	7.51	9.81	9.86	6.89	10.44	7.28	-2.53%
YoY %	-16.91%	-23.45%	-0.51%	43.11%	-34.00%	43.41%	-	-
Horiz. %	85.71%	103.16%	134.75%	135.44%	94.64%	143.41%	100.00%	-
DY	1.57	1.68	1.85	2.88	2.27	2.65	2.20	-5.46%
YoY %	-6.55%	-9.19%	-35.76%	26.87%	-14.34%	20.45%	-	-
Horiz. %	71.36%	76.36%	84.09%	130.91%	103.18%	120.45%	100.00%	-
P/NAPS	2.08	2.03	2.05	1.47	1.39	1.85	1.65	3.93%
YoY %	2.46%	-0.98%	39.46%	5.76%	-24.86%	12.12%	-	-
Horiz. %	126.06%	123.03%	124.24%	89.09%	84.24%	112.12%	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