[BKAWAN] YoY Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -65.65%
YoY- 163.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,399,654 84,281 66,170 56,369 69,858 55,071 58,216 85.75%
PBT 377,603 172,959 150,919 117,182 51,837 144,922 84,052 28.42%
Tax -85,807 -3,540 -2,379 -917 -4,880 -2,657 -1,761 91.00%
NP 291,796 169,419 148,540 116,265 46,957 142,265 82,291 23.46%
-
NP to SH 138,893 168,185 148,304 115,864 43,896 140,583 80,100 9.59%
-
Tax Rate 22.72% 2.05% 1.58% 0.78% 9.41% 1.83% 2.10% -
Total Cost 2,107,858 -85,138 -82,370 -59,896 22,901 -87,194 -24,075 -
-
Net Worth 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 7.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 7.70%
NOSH 415,971 416,918 418,819 425,657 426,588 432,297 289,169 6.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.16% 201.02% 224.48% 206.26% 67.22% 258.33% 141.35% -
ROE 3.56% 4.42% 4.44% 3.77% 1.56% 5.29% 3.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 576.88 20.22 15.80 13.24 16.38 12.74 20.13 74.84%
EPS 33.39 40.34 35.41 27.22 10.29 32.52 27.70 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.37 9.12 7.98 7.22 6.61 6.15 8.63 1.37%
Adjusted Per Share Value based on latest NOSH - 425,657
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 540.87 19.00 14.91 12.71 15.75 12.41 13.12 85.75%
EPS 31.31 37.91 33.43 26.12 9.89 31.69 18.05 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.7851 8.5702 7.5331 6.9269 6.3556 5.9924 5.6248 7.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 19.00 17.46 16.90 10.28 7.90 11.40 11.00 -
P/RPS 3.29 86.37 106.97 77.63 48.24 89.49 54.64 -37.36%
P/EPS 56.90 43.28 47.73 37.77 76.77 35.06 39.71 6.17%
EY 1.76 2.31 2.10 2.65 1.30 2.85 2.52 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.91 2.12 1.42 1.20 1.85 1.27 8.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 -
Price 18.58 18.80 15.98 10.08 8.40 11.40 12.50 -
P/RPS 3.22 93.00 101.14 76.12 51.29 89.49 62.09 -38.90%
P/EPS 55.65 46.60 45.13 37.03 81.63 35.06 45.13 3.55%
EY 1.80 2.15 2.22 2.70 1.23 2.85 2.22 -3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.06 2.00 1.40 1.27 1.85 1.45 5.32%

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