[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 12.26%
YoY- 52.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 11,220,298 9,414,702 334,668 271,892 223,678 240,950 232,120 90.80%
PBT 1,721,288 1,357,892 581,822 682,986 443,464 281,500 524,394 21.89%
Tax -355,052 -297,046 -15,794 -12,472 -5,462 -14,264 -8,380 86.65%
NP 1,366,236 1,060,846 566,028 670,514 438,002 267,236 516,014 17.61%
-
NP to SH 640,378 495,622 560,490 665,938 436,248 258,502 509,312 3.88%
-
Tax Rate 20.63% 21.88% 2.71% 1.83% 1.23% 5.07% 1.60% -
Total Cost 9,854,062 8,353,856 -231,360 -398,622 -214,324 -26,286 -283,894 -
-
Net Worth 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 2,643,308 10.40%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 123,864 124,674 125,053 125,569 127,607 85,314 129,573 -0.74%
Div Payout % 19.34% 25.16% 22.31% 18.86% 29.25% 33.00% 25.44% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 2,643,308 10.40%
NOSH 412,880 415,581 416,845 418,565 425,358 426,570 431,913 -0.74%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.18% 11.27% 169.13% 246.61% 195.82% 110.91% 222.30% -
ROE 13.37% 13.01% 15.28% 20.11% 14.51% 9.54% 19.27% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2,717.56 2,265.43 80.29 64.96 52.59 56.49 53.74 92.24%
EPS 155.10 119.26 134.46 159.10 102.56 60.60 117.92 4.67%
DPS 30.00 30.00 30.00 30.00 30.00 20.00 30.00 0.00%
NAPS 11.60 9.17 8.80 7.91 7.07 6.35 6.12 11.24%
Adjusted Per Share Value based on latest NOSH - 418,551
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2,856.03 2,396.44 85.19 69.21 56.94 61.33 59.08 90.80%
EPS 163.00 126.16 142.67 169.51 111.04 65.80 129.64 3.88%
DPS 31.53 31.73 31.83 31.96 32.48 21.72 32.98 -0.74%
NAPS 12.1911 9.7003 9.3372 8.4275 7.6548 6.8948 6.7283 10.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 19.70 18.10 18.68 15.24 10.68 8.00 10.10 -
P/RPS 0.72 0.80 23.27 23.46 20.31 14.16 18.79 -41.92%
P/EPS 12.70 15.18 13.89 9.58 10.41 13.20 8.57 6.77%
EY 7.87 6.59 7.20 10.44 9.60 7.58 11.68 -6.36%
DY 1.52 1.66 1.61 1.97 2.81 2.50 2.97 -10.55%
P/NAPS 1.70 1.97 2.12 1.93 1.51 1.26 1.65 0.49%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 -
Price 19.78 19.10 17.90 16.22 10.40 8.80 11.30 -
P/RPS 0.73 0.84 22.30 24.97 19.78 15.58 21.03 -42.87%
P/EPS 12.75 16.02 13.31 10.19 10.14 14.52 9.58 4.87%
EY 7.84 6.24 7.51 9.81 9.86 6.89 10.44 -4.65%
DY 1.52 1.57 1.68 1.85 2.88 2.27 2.65 -8.84%
P/NAPS 1.71 2.08 2.03 2.05 1.47 1.39 1.85 -1.30%

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