[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Sep-2010 [#4]

Profit Trend

QoQ- 35.35%

YoY- 68.21%

Quarter Report

BKB FY2010 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	9,466,245	336,541	283,140	224,426	238,148	284,087	219,242	87.19%
YoY %	2,712.81%	18.86%	26.16%	-5.76%	-16.17%	29.58%	-	-
Horiz. %	4,317.72%	153.50%	129.14%	102.36%	108.62%	129.58%	100.00%	-
PBT	1,285,791	625,644	785,356	572,504	350,716	522,780	359,904	23.61%
YoY %	105.51%	-20.34%	37.18%	63.24%	-32.91%	45.26%	-	-
Horiz. %	357.26%	173.84%	218.21%	159.07%	97.45%	145.26%	100.00%	-
Tax	-253,357	-13,701	1,967	-3,309	-9,029	-8,749	-24,447	47.60%
YoY %	-1,749.19%	-796.54%	159.44%	63.35%	-3.20%	64.21%	-	-
Horiz. %	1,036.35%	56.04%	-8.05%	13.54%	36.93%	35.79%	100.00%	-
NP	1,032,434	611,943	787,323	569,195	341,687	514,031	335,457	20.58%
YoY %	68.71%	-22.28%	38.32%	66.58%	-33.53%	53.23%	-	-
Horiz. %	307.77%	182.42%	234.70%	169.68%	101.86%	153.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	483,709	605,687	779,468	567,452	337,348	505,539	348,413	5.61%
YoY %	-20.14%	-22.29%	37.36%	68.21%	-33.27%	45.10%	-	-
Horiz. %	138.83%	173.84%	223.72%	162.87%	96.82%	145.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.70%	2.19%	-0.25%	0.58%	2.57%	1.67%	6.79%	-
YoY %	799.54%	976.00%	-143.10%	-77.43%	53.89%	-75.41%	-	-
Horiz. %	290.13%	32.25%	-3.68%	8.54%	37.85%	24.59%	100.00%	-
Total Cost	8,433,811	-275,402	-504,183	-344,769	-103,539	-229,944	-116,215	-
YoY %	3,162.36%	45.38%	-46.24%	-232.98%	54.97%	-97.86%	-	-
Horiz. %	-7,257.08%	236.98%	433.84%	296.66%	89.09%	197.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,570,577	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	10.09%
YoY %	22.40%	1.50%	16.45%	6.80%	3.01%	11.92%	-	-
Horiz. %	178.14%	145.54%	143.39%	123.13%	115.28%	111.92%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	228,321	270,898	397,154	274,887	170,485	275,944	216,701	0.87%
YoY %	-15.72%	-31.79%	44.48%	61.24%	-38.22%	27.34%	-	-
Horiz. %	105.36%	125.01%	183.27%	126.85%	78.67%	127.34%	100.00%	-
Div Payout %	47.20%	44.73%	50.95%	48.44%	50.54%	54.58%	62.20%	-
YoY %	5.52%	-12.21%	5.18%	-4.16%	-7.40%	-12.25%	-	-
Horiz. %	75.88%	71.91%	81.91%	77.88%	81.25%	87.75%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,570,577	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	2,565,748	10.09%
YoY %	22.40%	1.50%	16.45%	6.80%	3.01%	11.92%	-	-
Horiz. %	178.14%	145.54%	143.39%	123.13%	115.28%	111.92%	100.00%	-
NOSH	415,129	416,766	418,057	422,903	426,213	431,163	433,403	-0.71%
YoY %	-0.39%	-0.31%	-1.15%	-0.78%	-1.15%	-0.52%	-	-
Horiz. %	95.78%	96.16%	96.46%	97.58%	98.34%	99.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.91%	181.83%	278.07%	253.62%	143.48%	180.94%	153.01%	-
YoY %	-94.00%	-34.61%	9.64%	76.76%	-20.70%	18.25%	-	-
Horiz. %	7.13%	118.84%	181.73%	165.75%	93.77%	118.25%	100.00%	-
ROE	10.58%	16.22%	21.19%	17.96%	11.40%	17.61%	13.58%	-
YoY %	-34.77%	-23.45%	17.98%	57.54%	-35.26%	29.68%	-	-
Horiz. %	77.91%	119.44%	156.04%	132.25%	83.95%	129.68%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	2,280.31	80.75	67.73	53.07	55.88	65.89	50.59	88.53%
YoY %	2,723.91%	19.22%	27.62%	-5.03%	-15.19%	30.24%	-	-
Horiz. %	4,507.43%	159.62%	133.88%	104.90%	110.46%	130.24%	100.00%	-
EPS	116.52	145.33	186.45	134.18	79.15	117.25	80.39	6.37%
YoY %	-19.82%	-22.05%	38.96%	69.53%	-32.49%	45.85%	-	-
Horiz. %	144.94%	180.78%	231.93%	166.91%	98.46%	145.85%	100.00%	-
DPS	55.00	65.00	95.00	65.00	40.00	64.00	50.00	1.59%
YoY %	-15.38%	-31.58%	46.15%	62.50%	-37.50%	28.00%	-	-
Horiz. %	110.00%	130.00%	190.00%	130.00%	80.00%	128.00%	100.00%	-
NAPS	11.01	8.96	8.80	7.47	6.94	6.66	5.92	10.88%
YoY %	22.88%	1.82%	17.80%	7.64%	4.20%	12.50%	-	-
Horiz. %	185.98%	151.35%	148.65%	126.18%	117.23%	112.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 422,858
RPS	2,133.64	75.85	63.82	50.58	53.68	64.03	49.42	87.19%
YoY %	2,712.97%	18.85%	26.18%	-5.77%	-16.16%	29.56%	-	-
Horiz. %	4,317.36%	153.48%	129.14%	102.35%	108.62%	129.56%	100.00%	-
EPS	109.03	136.52	175.69	127.90	76.04	113.95	78.53	5.61%
YoY %	-20.14%	-22.29%	37.37%	68.20%	-33.27%	45.10%	-	-
Horiz. %	138.84%	173.84%	223.72%	162.87%	96.83%	145.10%	100.00%	-
DPS	51.46	61.06	89.52	61.96	38.43	62.20	48.84	0.87%
YoY %	-15.72%	-31.79%	44.48%	61.23%	-38.22%	27.35%	-	-
Horiz. %	105.36%	125.02%	183.29%	126.86%	78.69%	127.35%	100.00%	-
NAPS	10.3018	8.4168	8.2921	7.1204	6.667	6.4723	5.7831	10.09%
YoY %	22.40%	1.50%	16.46%	6.80%	3.01%	11.92%	-	-
Horiz. %	178.14%	145.54%	143.39%	123.12%	115.28%	111.92%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	18.50	18.00	14.96	12.28	9.26	7.50	8.70	-
P/RPS	0.81	22.29	22.09	23.14	16.57	11.38	17.20	-39.87%
YoY %	-96.37%	0.91%	-4.54%	39.65%	45.61%	-33.84%	-	-
Horiz. %	4.71%	129.59%	128.43%	134.53%	96.34%	66.16%	100.00%	-
P/EPS	15.88	12.39	8.02	9.15	11.70	6.40	10.82	6.59%
YoY %	28.17%	54.49%	-12.35%	-21.79%	82.81%	-40.85%	-	-
Horiz. %	146.77%	114.51%	74.12%	84.57%	108.13%	59.15%	100.00%	-
EY	6.30	8.07	12.46	10.93	8.55	15.63	9.24	-6.17%
YoY %	-21.93%	-35.23%	14.00%	27.84%	-45.30%	69.16%	-	-
Horiz. %	68.18%	87.34%	134.85%	118.29%	92.53%	169.16%	100.00%	-
DY	2.97	3.61	6.35	5.29	4.32	8.53	5.75	-10.41%
YoY %	-17.73%	-43.15%	20.04%	22.45%	-49.36%	48.35%	-	-
Horiz. %	51.65%	62.78%	110.43%	92.00%	75.13%	148.35%	100.00%	-
P/NAPS	1.68	2.01	1.70	1.64	1.33	1.13	1.47	2.24%
YoY %	-16.42%	18.24%	3.66%	23.31%	17.70%	-23.13%	-	-
Horiz. %	114.29%	136.73%	115.65%	111.56%	90.48%	76.87%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	20/11/13	21/11/12	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	-
Price	20.00	17.74	16.20	15.60	10.12	7.00	10.00	-
P/RPS	0.88	21.97	23.92	29.40	18.11	10.62	19.77	-40.44%
YoY %	-95.99%	-8.15%	-18.64%	62.34%	70.53%	-46.28%	-	-
Horiz. %	4.45%	111.13%	120.99%	148.71%	91.60%	53.72%	100.00%	-
P/EPS	17.16	12.21	8.69	11.63	12.79	5.97	12.44	5.50%
YoY %	40.54%	40.51%	-25.28%	-9.07%	114.24%	-52.01%	-	-
Horiz. %	137.94%	98.15%	69.86%	93.49%	102.81%	47.99%	100.00%	-
EY	5.83	8.19	11.51	8.60	7.82	16.75	8.04	-5.21%
YoY %	-28.82%	-28.84%	33.84%	9.97%	-53.31%	108.33%	-	-
Horiz. %	72.51%	101.87%	143.16%	106.97%	97.26%	208.33%	100.00%	-
DY	2.75	3.66	5.86	4.17	3.95	9.14	5.00	-9.47%
YoY %	-24.86%	-37.54%	40.53%	5.57%	-56.78%	82.80%	-	-
Horiz. %	55.00%	73.20%	117.20%	83.40%	79.00%	182.80%	100.00%	-
P/NAPS	1.82	1.98	1.84	2.09	1.46	1.05	1.69	1.24%
YoY %	-8.08%	7.61%	-11.96%	43.15%	39.05%	-37.87%	-	-
Horiz. %	107.69%	117.16%	108.88%	123.67%	86.39%	62.13%	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