[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

23-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

30-Sep-2011 [#4]

Profit Trend

QoQ- 43.41%

YoY- 37.36%

Quarter Report

BKB FY2011 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	11,499,664	9,466,245	336,541	283,140	224,426	238,148	284,087	85.24%
YoY %	21.48%	2,712.81%	18.86%	26.16%	-5.76%	-16.17%	-	-
Horiz. %	4,047.94%	3,332.16%	118.46%	99.67%	79.00%	83.83%	100.00%	-
PBT	1,417,281	1,285,791	625,644	785,356	572,504	350,716	522,780	18.07%
YoY %	10.23%	105.51%	-20.34%	37.18%	63.24%	-32.91%	-	-
Horiz. %	271.10%	245.95%	119.68%	150.23%	109.51%	67.09%	100.00%	-
Tax	-310,566	-253,357	-13,701	1,967	-3,309	-9,029	-8,749	81.23%
YoY %	-22.58%	-1,749.19%	-796.54%	159.44%	63.35%	-3.20%	-	-
Horiz. %	3,549.73%	2,895.84%	156.60%	-22.48%	37.82%	103.20%	100.00%	-
NP	1,106,715	1,032,434	611,943	787,323	569,195	341,687	514,031	13.62%
YoY %	7.19%	68.71%	-22.28%	38.32%	66.58%	-33.53%	-	-
Horiz. %	215.30%	200.85%	119.05%	153.17%	110.73%	66.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	521,546	483,709	605,687	779,468	567,452	337,348	505,539	0.52%
YoY %	7.82%	-20.14%	-22.29%	37.36%	68.21%	-33.27%	-	-
Horiz. %	103.17%	95.68%	119.81%	154.19%	112.25%	66.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.91%	19.70%	2.19%	-0.25%	0.58%	2.57%	1.67%	-
YoY %	11.22%	799.54%	976.00%	-143.10%	-77.43%	53.89%	-	-
Horiz. %	1,311.98%	1,179.64%	131.14%	-14.97%	34.73%	153.89%	100.00%	-
Total Cost	10,392,949	8,433,811	-275,402	-504,183	-344,769	-103,539	-229,944	-
YoY %	23.23%	3,162.36%	45.38%	-46.24%	-232.98%	54.97%	-	-
Horiz. %	-4,519.77%	-3,667.77%	119.77%	219.26%	149.94%	45.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,657,614	4,570,577	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	8.39%
YoY %	1.90%	22.40%	1.50%	16.45%	6.80%	3.01%	-	-
Horiz. %	162.20%	159.17%	130.04%	128.12%	110.01%	103.01%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	246,652	228,321	270,898	397,154	274,887	170,485	275,944	-1.85%
YoY %	8.03%	-15.72%	-31.79%	44.48%	61.24%	-38.22%	-	-
Horiz. %	89.38%	82.74%	98.17%	143.93%	99.62%	61.78%	100.00%	-
Div Payout %	47.29%	47.20%	44.73%	50.95%	48.44%	50.54%	54.58%	-
YoY %	0.19%	5.52%	-12.21%	5.18%	-4.16%	-7.40%	-	-
Horiz. %	86.64%	86.48%	81.95%	93.35%	88.75%	92.60%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	4,657,614	4,570,577	3,734,229	3,678,905	3,159,089	2,957,921	2,871,547	8.39%
YoY %	1.90%	22.40%	1.50%	16.45%	6.80%	3.01%	-	-
Horiz. %	162.20%	159.17%	130.04%	128.12%	110.01%	103.01%	100.00%	-
NOSH	411,086	415,129	416,766	418,057	422,903	426,213	431,163	-0.79%
YoY %	-0.97%	-0.39%	-0.31%	-1.15%	-0.78%	-1.15%	-	-
Horiz. %	95.34%	96.28%	96.66%	96.96%	98.08%	98.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	9.62%	10.91%	181.83%	278.07%	253.62%	143.48%	180.94%	-
YoY %	-11.82%	-94.00%	-34.61%	9.64%	76.76%	-20.70%	-	-
Horiz. %	5.32%	6.03%	100.49%	153.68%	140.17%	79.30%	100.00%	-
ROE	11.20%	10.58%	16.22%	21.19%	17.96%	11.40%	17.61%	-
YoY %	5.86%	-34.77%	-23.45%	17.98%	57.54%	-35.26%	-	-
Horiz. %	63.60%	60.08%	92.11%	120.33%	101.99%	64.74%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	2,797.38	2,280.31	80.75	67.73	53.07	55.88	65.89	86.72%
YoY %	22.68%	2,723.91%	19.22%	27.62%	-5.03%	-15.19%	-	-
Horiz. %	4,245.53%	3,460.78%	122.55%	102.79%	80.54%	84.81%	100.00%	-
EPS	126.87	116.52	145.33	186.45	134.18	79.15	117.25	1.32%
YoY %	8.88%	-19.82%	-22.05%	38.96%	69.53%	-32.49%	-	-
Horiz. %	108.20%	99.38%	123.95%	159.02%	114.44%	67.51%	100.00%	-
DPS	60.00	55.00	65.00	95.00	65.00	40.00	64.00	-1.06%
YoY %	9.09%	-15.38%	-31.58%	46.15%	62.50%	-37.50%	-	-
Horiz. %	93.75%	85.94%	101.56%	148.44%	101.56%	62.50%	100.00%	-
NAPS	11.33	11.01	8.96	8.80	7.47	6.94	6.66	9.25%
YoY %	2.91%	22.88%	1.82%	17.80%	7.64%	4.20%	-	-
Horiz. %	170.12%	165.32%	134.53%	132.13%	112.16%	104.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 418,075
RPS	2,927.15	2,409.56	85.66	72.07	57.13	60.62	72.31	85.24%
YoY %	21.48%	2,712.93%	18.86%	26.15%	-5.76%	-16.17%	-	-
Horiz. %	4,048.06%	3,332.26%	118.46%	99.67%	79.01%	83.83%	100.00%	-
EPS	132.76	123.12	154.17	198.41	144.44	85.87	128.68	0.52%
YoY %	7.83%	-20.14%	-22.30%	37.36%	68.21%	-33.27%	-	-
Horiz. %	103.17%	95.68%	119.81%	154.19%	112.25%	66.73%	100.00%	-
DPS	62.78	58.12	68.95	101.09	69.97	43.40	70.24	-1.85%
YoY %	8.02%	-15.71%	-31.79%	44.48%	61.22%	-38.21%	-	-
Horiz. %	89.38%	82.74%	98.16%	143.92%	99.62%	61.79%	100.00%	-
NAPS	11.8556	11.634	9.5052	9.3644	8.0412	7.5291	7.3093	8.39%
YoY %	1.90%	22.40%	1.50%	16.46%	6.80%	3.01%	-	-
Horiz. %	162.20%	159.17%	130.04%	128.12%	110.01%	103.01%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	19.10	18.50	18.00	14.96	12.28	9.26	7.50	-
P/RPS	0.68	0.81	22.29	22.09	23.14	16.57	11.38	-37.46%
YoY %	-16.05%	-96.37%	0.91%	-4.54%	39.65%	45.61%	-	-
Horiz. %	5.98%	7.12%	195.87%	194.11%	203.34%	145.61%	100.00%	-
P/EPS	15.05	15.88	12.39	8.02	9.15	11.70	6.40	15.30%
YoY %	-5.23%	28.17%	54.49%	-12.35%	-21.79%	82.81%	-	-
Horiz. %	235.16%	248.13%	193.59%	125.31%	142.97%	182.81%	100.00%	-
EY	6.64	6.30	8.07	12.46	10.93	8.55	15.63	-13.29%
YoY %	5.40%	-21.93%	-35.23%	14.00%	27.84%	-45.30%	-	-
Horiz. %	42.48%	40.31%	51.63%	79.72%	69.93%	54.70%	100.00%	-
DY	3.14	2.97	3.61	6.35	5.29	4.32	8.53	-15.33%
YoY %	5.72%	-17.73%	-43.15%	20.04%	22.45%	-49.36%	-	-
Horiz. %	36.81%	34.82%	42.32%	74.44%	62.02%	50.64%	100.00%	-
P/NAPS	1.69	1.68	2.01	1.70	1.64	1.33	1.13	6.93%
YoY %	0.60%	-16.42%	18.24%	3.66%	23.31%	17.70%	-	-
Horiz. %	149.56%	148.67%	177.88%	150.44%	145.13%	117.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	24/11/09	21/11/08	-
Price	18.48	20.00	17.74	16.20	15.60	10.12	7.00	-
P/RPS	0.66	0.88	21.97	23.92	29.40	18.11	10.62	-37.05%
YoY %	-25.00%	-95.99%	-8.15%	-18.64%	62.34%	70.53%	-	-
Horiz. %	6.21%	8.29%	206.87%	225.24%	276.84%	170.53%	100.00%	-
P/EPS	14.57	17.16	12.21	8.69	11.63	12.79	5.97	16.02%
YoY %	-15.09%	40.54%	40.51%	-25.28%	-9.07%	114.24%	-	-
Horiz. %	244.05%	287.44%	204.52%	145.56%	194.81%	214.24%	100.00%	-
EY	6.87	5.83	8.19	11.51	8.60	7.82	16.75	-13.79%
YoY %	17.84%	-28.82%	-28.84%	33.84%	9.97%	-53.31%	-	-
Horiz. %	41.01%	34.81%	48.90%	68.72%	51.34%	46.69%	100.00%	-
DY	3.25	2.75	3.66	5.86	4.17	3.95	9.14	-15.82%
YoY %	18.18%	-24.86%	-37.54%	40.53%	5.57%	-56.78%	-	-
Horiz. %	35.56%	30.09%	40.04%	64.11%	45.62%	43.22%	100.00%	-
P/NAPS	1.63	1.82	1.98	1.84	2.09	1.46	1.05	7.60%
YoY %	-10.44%	-8.08%	7.61%	-11.96%	43.15%	39.05%	-	-
Horiz. %	155.24%	173.33%	188.57%	175.24%	199.05%	139.05%	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