[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 92.2%

YoY- 81.43%

Quarter Report

BKB FY2010 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	6,963,485	249,834	208,887	167,163	182,226	188,478	164,644	86.55%
YoY %	2,687.24%	19.60%	24.96%	-8.27%	-3.32%	14.48%	-	-
Horiz. %	4,229.42%	151.74%	126.87%	101.53%	110.68%	114.48%	100.00%	-
PBT	926,846	413,840	556,317	424,955	240,427	386,974	227,795	26.32%
YoY %	123.96%	-25.61%	30.91%	76.75%	-37.87%	69.88%	-	-
Horiz. %	406.88%	181.67%	244.22%	186.55%	105.55%	169.88%	100.00%	-
Tax	-171,047	-10,537	-8,798	-4,163	-6,054	-5,814	-4,006	86.84%
YoY %	-1,523.30%	-19.77%	-111.34%	31.24%	-4.13%	-45.13%	-	-
Horiz. %	4,269.77%	263.03%	219.62%	103.92%	151.12%	145.13%	100.00%	-
NP	755,799	403,303	547,519	420,792	234,373	381,160	223,789	22.46%
YoY %	87.40%	-26.34%	30.12%	79.54%	-38.51%	70.32%	-	-
Horiz. %	337.73%	180.22%	244.66%	188.03%	104.73%	170.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,324	399,335	543,506	419,240	231,080	375,609	218,013	8.62%
YoY %	-10.27%	-26.53%	29.64%	81.43%	-38.48%	72.29%	-	-
Horiz. %	164.36%	183.17%	249.30%	192.30%	105.99%	172.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.45%	2.55%	1.58%	0.98%	2.52%	1.50%	1.76%	-
YoY %	623.53%	61.39%	61.22%	-61.11%	68.00%	-14.77%	-	-
Horiz. %	1,048.30%	144.89%	89.77%	55.68%	143.18%	85.23%	100.00%	-
Total Cost	6,207,686	-153,469	-338,632	-253,629	-52,147	-192,682	-59,145	-
YoY %	4,144.91%	54.68%	-33.51%	-386.37%	72.94%	-225.78%	-	-
Horiz. %	-10,495.71%	259.48%	572.55%	428.83%	88.17%	325.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,833,252	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	7.87%
YoY %	7.18%	1.30%	13.61%	10.43%	2.81%	12.56%	-	-
Horiz. %	157.62%	147.06%	145.18%	127.79%	115.72%	112.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	62,295	62,526	62,750	63,598	42,642	64,767	43,351	6.22%
YoY %	-0.37%	-0.36%	-1.33%	49.14%	-34.16%	49.40%	-	-
Horiz. %	143.70%	144.23%	144.75%	146.70%	98.36%	149.40%	100.00%	-
Div Payout %	17.39%	15.66%	11.55%	15.17%	18.45%	17.24%	19.88%	-
YoY %	11.05%	35.58%	-23.86%	-17.78%	7.02%	-13.28%	-	-
Horiz. %	87.47%	78.77%	58.10%	76.31%	92.81%	86.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	3,833,252	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	7.87%
YoY %	7.18%	1.30%	13.61%	10.43%	2.81%	12.56%	-	-
Horiz. %	157.62%	147.06%	145.18%	127.79%	115.72%	112.56%	100.00%	-
NOSH	415,303	416,842	418,338	423,988	426,425	431,784	433,511	-0.71%
YoY %	-0.37%	-0.36%	-1.33%	-0.57%	-1.24%	-0.40%	-	-
Horiz. %	95.80%	96.15%	96.50%	97.80%	98.37%	99.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.85%	161.43%	262.11%	251.73%	128.62%	202.23%	135.92%	-
YoY %	-93.28%	-38.41%	4.12%	95.72%	-36.40%	48.79%	-	-
Horiz. %	7.98%	118.77%	192.84%	185.20%	94.63%	148.79%	100.00%	-
ROE	9.35%	11.17%	15.39%	13.49%	8.21%	13.72%	8.96%	-
YoY %	-16.29%	-27.42%	14.08%	64.31%	-40.16%	53.12%	-	-
Horiz. %	104.35%	124.67%	171.76%	150.56%	91.63%	153.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	1,676.72	59.93	49.93	39.43	42.73	43.65	37.98	87.88%
YoY %	2,697.80%	20.03%	26.63%	-7.72%	-2.11%	14.93%	-	-
Horiz. %	4,414.74%	157.79%	131.46%	103.82%	112.51%	114.93%	100.00%	-
EPS	86.28	95.80	129.92	98.88	54.19	86.99	50.29	9.40%
YoY %	-9.94%	-26.26%	31.39%	82.47%	-37.71%	72.98%	-	-
Horiz. %	171.56%	190.50%	258.34%	196.62%	107.76%	172.98%	100.00%	-
DPS	15.00	15.00	15.00	15.00	10.00	15.00	10.00	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	9.23	8.58	8.44	7.33	6.60	6.34	5.61	8.64%
YoY %	7.58%	1.66%	15.14%	11.06%	4.10%	13.01%	-	-
Horiz. %	164.53%	152.94%	150.45%	130.66%	117.65%	113.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 424,026
RPS	1,772.50	63.59	53.17	42.55	46.38	47.98	41.91	86.55%
YoY %	2,687.39%	19.60%	24.96%	-8.26%	-3.33%	14.48%	-	-
Horiz. %	4,229.30%	151.73%	126.87%	101.53%	110.67%	114.48%	100.00%	-
EPS	91.21	101.65	138.34	106.71	58.82	95.61	55.49	8.62%
YoY %	-10.27%	-26.52%	29.64%	81.42%	-38.48%	72.30%	-	-
Horiz. %	164.37%	183.19%	249.31%	192.30%	106.00%	172.30%	100.00%	-
DPS	15.86	15.92	15.97	16.19	10.85	16.49	11.03	6.23%
YoY %	-0.38%	-0.31%	-1.36%	49.22%	-34.20%	49.50%	-	-
Horiz. %	143.79%	144.33%	144.79%	146.78%	98.37%	149.50%	100.00%	-
NAPS	9.7572	9.1037	8.9873	7.9107	7.1638	6.9681	6.1905	7.87%
YoY %	7.18%	1.30%	13.61%	10.43%	2.81%	12.56%	-	-
Horiz. %	157.62%	147.06%	145.18%	127.79%	115.72%	112.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	18.70	18.38	17.12	10.80	8.85	10.60	8.90	-
P/RPS	1.12	30.67	34.29	27.39	20.71	24.28	23.43	-39.72%
YoY %	-96.35%	-10.56%	25.19%	32.25%	-14.70%	3.63%	-	-
Horiz. %	4.78%	130.90%	146.35%	116.90%	88.39%	103.63%	100.00%	-
P/EPS	21.67	19.19	13.18	10.92	16.33	12.19	17.70	3.42%
YoY %	12.92%	45.60%	20.70%	-33.13%	33.96%	-31.13%	-	-
Horiz. %	122.43%	108.42%	74.46%	61.69%	92.26%	68.87%	100.00%	-
EY	4.61	5.21	7.59	9.16	6.12	8.21	5.65	-3.33%
YoY %	-11.52%	-31.36%	-17.14%	49.67%	-25.46%	45.31%	-	-
Horiz. %	81.59%	92.21%	134.34%	162.12%	108.32%	145.31%	100.00%	-
DY	0.80	0.82	0.88	1.39	1.13	1.42	1.12	-5.44%
YoY %	-2.44%	-6.82%	-36.69%	23.01%	-20.42%	26.79%	-	-
Horiz. %	71.43%	73.21%	78.57%	124.11%	100.89%	126.79%	100.00%	-
P/NAPS	2.03	2.14	2.03	1.47	1.34	1.67	1.59	4.15%
YoY %	-5.14%	5.42%	38.10%	9.70%	-19.76%	5.03%	-	-
Horiz. %	127.67%	134.59%	127.67%	92.45%	84.28%	105.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/13	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	-
Price	18.26	18.96	15.86	11.60	9.30	8.30	8.10	-
P/RPS	1.09	31.63	31.76	29.42	21.76	19.01	21.33	-39.05%
YoY %	-96.55%	-0.41%	7.95%	35.20%	14.47%	-10.88%	-	-
Horiz. %	5.11%	148.29%	148.90%	137.93%	102.02%	89.12%	100.00%	-
P/EPS	21.16	19.79	12.21	11.73	17.16	9.54	16.11	4.64%
YoY %	6.92%	62.08%	4.09%	-31.64%	79.87%	-40.78%	-	-
Horiz. %	131.35%	122.84%	75.79%	72.81%	106.52%	59.22%	100.00%	-
EY	4.73	5.05	8.19	8.52	5.83	10.48	6.21	-4.43%
YoY %	-6.34%	-38.34%	-3.87%	46.14%	-44.37%	68.76%	-	-
Horiz. %	76.17%	81.32%	131.88%	137.20%	93.88%	168.76%	100.00%	-
DY	0.82	0.79	0.95	1.29	1.08	1.81	1.23	-6.52%
YoY %	3.80%	-16.84%	-26.36%	19.44%	-40.33%	47.15%	-	-
Horiz. %	66.67%	64.23%	77.24%	104.88%	87.80%	147.15%	100.00%	-
P/NAPS	1.98	2.21	1.88	1.58	1.41	1.31	1.44	5.44%
YoY %	-10.41%	17.55%	18.99%	12.06%	7.63%	-9.03%	-	-
Horiz. %	137.50%	153.47%	130.56%	109.72%	97.92%	90.97%	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