[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -16.69%
YoY- -15.83%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 12,748,354 11,220,298 9,414,702 334,668 271,892 223,678 240,950 93.69%
PBT 1,278,164 1,721,288 1,357,892 581,822 682,986 443,464 281,500 28.66%
Tax -292,020 -355,052 -297,046 -15,794 -12,472 -5,462 -14,264 65.35%
NP 986,144 1,366,236 1,060,846 566,028 670,514 438,002 267,236 24.29%
-
NP to SH 475,692 640,378 495,622 560,490 665,938 436,248 258,502 10.69%
-
Tax Rate 22.85% 20.63% 21.88% 2.71% 1.83% 1.23% 5.07% -
Total Cost 11,762,210 9,854,062 8,353,856 -231,360 -398,622 -214,324 -26,286 -
-
Net Worth 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 10.61%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 122,432 123,864 124,674 125,053 125,569 127,607 85,314 6.20%
Div Payout % 25.74% 19.34% 25.16% 22.31% 18.86% 29.25% 33.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 10.61%
NOSH 408,109 412,880 415,581 416,845 418,565 425,358 426,570 -0.73%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.74% 12.18% 11.27% 169.13% 246.61% 195.82% 110.91% -
ROE 9.59% 13.37% 13.01% 15.28% 20.11% 14.51% 9.54% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3,123.76 2,717.56 2,265.43 80.29 64.96 52.59 56.49 95.12%
EPS 116.56 155.10 119.26 134.46 159.10 102.56 60.60 11.51%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 20.00 6.98%
NAPS 12.16 11.60 9.17 8.80 7.91 7.07 6.35 11.43%
Adjusted Per Share Value based on latest NOSH - 416,889
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2,873.41 2,529.00 2,122.03 75.43 61.28 50.42 54.31 93.69%
EPS 107.22 144.34 111.71 126.33 150.10 98.33 58.27 10.69%
DPS 27.60 27.92 28.10 28.19 28.30 28.76 19.23 6.20%
NAPS 11.1855 10.7951 8.5895 8.268 7.4625 6.7783 6.1053 10.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 18.24 19.70 18.10 18.68 15.24 10.68 8.00 -
P/RPS 0.58 0.72 0.80 23.27 23.46 20.31 14.16 -41.27%
P/EPS 15.65 12.70 15.18 13.89 9.58 10.41 13.20 2.87%
EY 6.39 7.87 6.59 7.20 10.44 9.60 7.58 -2.80%
DY 1.64 1.52 1.66 1.61 1.97 2.81 2.50 -6.78%
P/NAPS 1.50 1.70 1.97 2.12 1.93 1.51 1.26 2.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 -
Price 18.18 19.78 19.10 17.90 16.22 10.40 8.80 -
P/RPS 0.58 0.73 0.84 22.30 24.97 19.78 15.58 -42.20%
P/EPS 15.60 12.75 16.02 13.31 10.19 10.14 14.52 1.20%
EY 6.41 7.84 6.24 7.51 9.81 9.86 6.89 -1.19%
DY 1.65 1.52 1.57 1.68 1.85 2.88 2.27 -5.17%
P/NAPS 1.50 1.71 2.08 2.03 2.05 1.47 1.39 1.27%

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