[BKAWAN] YoY Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -77.07%
YoY- -17.42%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,450,259 3,214,547 2,586,837 2,399,654 84,281 66,170 56,369 107.05%
PBT 938,661 318,274 409,828 377,603 172,959 150,919 117,182 41.42%
Tax -88,368 -71,472 -83,292 -85,807 -3,540 -2,379 -917 114.04%
NP 850,293 246,802 326,536 291,796 169,419 148,540 116,265 39.30%
-
NP to SH 387,526 116,954 156,972 138,893 168,185 148,304 115,864 22.27%
-
Tax Rate 9.41% 22.46% 20.32% 22.72% 2.05% 1.58% 0.78% -
Total Cost 3,599,966 2,967,745 2,260,301 2,107,858 -85,138 -82,370 -59,896 -
-
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.61%
NOSH 406,296 408,501 413,628 415,971 416,918 418,819 425,657 -0.77%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.11% 7.68% 12.62% 12.16% 201.02% 224.48% 206.26% -
ROE 6.52% 2.40% 3.33% 3.56% 4.42% 4.44% 3.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,095.32 786.91 625.40 576.88 20.22 15.80 13.24 108.67%
EPS 95.38 28.63 37.95 33.39 40.34 35.41 27.22 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.63 11.92 11.40 9.37 9.12 7.98 7.22 12.48%
Adjusted Per Share Value based on latest NOSH - 415,971
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,003.07 724.54 583.06 540.87 19.00 14.91 12.71 107.03%
EPS 87.35 26.36 35.38 31.31 37.91 33.43 26.12 22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.3977 10.9752 10.6282 8.7851 8.5702 7.5331 6.9269 11.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 17.50 17.34 19.60 19.00 17.46 16.90 10.28 -
P/RPS 1.60 2.20 3.13 3.29 86.37 106.97 77.63 -47.62%
P/EPS 18.35 60.57 51.65 56.90 43.28 47.73 37.77 -11.33%
EY 5.45 1.65 1.94 1.76 2.31 2.10 2.65 12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.45 1.72 2.03 1.91 2.12 1.42 -2.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 -
Price 17.80 18.72 20.00 18.58 18.80 15.98 10.08 -
P/RPS 1.63 2.38 3.20 3.22 93.00 101.14 76.12 -47.28%
P/EPS 18.66 65.39 52.70 55.65 46.60 45.13 37.03 -10.78%
EY 5.36 1.53 1.90 1.80 2.15 2.22 2.70 12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.57 1.75 1.98 2.06 2.00 1.40 -2.26%

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