[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 88.26%
YoY- 68.76%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,707,351 167,334 135,946 111,839 120,475 116,060 111,814 86.40%
PBT 678,946 290,911 341,493 221,732 140,750 262,197 149,930 28.59%
Tax -148,523 -7,897 -6,236 -2,731 -7,132 -4,190 -2,443 98.17%
NP 530,423 283,014 335,257 219,001 133,618 258,007 147,487 23.75%
-
NP to SH 247,811 280,245 332,969 218,124 129,251 254,656 143,676 9.50%
-
Tax Rate 21.88% 2.71% 1.83% 1.23% 5.07% 1.60% 1.63% -
Total Cost 4,176,928 -115,680 -199,311 -107,162 -13,143 -141,947 -35,673 -
-
Net Worth 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 2,643,308 2,385,203 8.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 62,337 62,526 62,784 63,803 42,657 64,786 43,367 6.22%
Div Payout % 25.16% 22.31% 18.86% 29.25% 33.00% 25.44% 30.18% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 2,643,308 2,385,203 8.11%
NOSH 415,581 416,845 418,565 425,358 426,570 431,913 433,673 -0.70%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.27% 169.13% 246.61% 195.82% 110.91% 222.30% 131.90% -
ROE 6.50% 7.64% 10.06% 7.25% 4.77% 9.63% 6.02% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,132.72 40.14 32.48 26.29 28.24 26.87 25.78 87.73%
EPS 59.63 67.23 79.55 51.28 30.30 58.96 33.13 10.28%
DPS 15.00 15.00 15.00 15.00 10.00 15.00 10.00 6.98%
NAPS 9.17 8.80 7.91 7.07 6.35 6.12 5.50 8.88%
Adjusted Per Share Value based on latest NOSH - 425,374
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,061.01 37.72 30.64 25.21 27.15 26.16 25.20 86.41%
EPS 55.86 63.17 75.05 49.16 29.13 57.40 32.38 9.50%
DPS 14.05 14.09 14.15 14.38 9.61 14.60 9.77 6.23%
NAPS 8.5895 8.268 7.4625 6.7783 6.1053 5.9579 5.3761 8.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 18.10 18.68 15.24 10.68 8.00 10.10 8.25 -
P/RPS 1.60 46.53 46.92 40.62 28.33 37.59 32.00 -39.27%
P/EPS 30.35 27.79 19.16 20.83 26.40 17.13 24.90 3.35%
EY 3.29 3.60 5.22 4.80 3.79 5.84 4.02 -3.28%
DY 0.83 0.80 0.98 1.40 1.25 1.49 1.21 -6.08%
P/NAPS 1.97 2.12 1.93 1.51 1.26 1.65 1.50 4.64%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 -
Price 19.10 17.90 16.22 10.40 8.80 11.30 9.10 -
P/RPS 1.69 44.59 49.94 39.55 31.16 42.05 35.29 -39.71%
P/EPS 32.03 26.63 20.39 20.28 29.04 19.17 27.47 2.59%
EY 3.12 3.76 4.90 4.93 3.44 5.22 3.64 -2.53%
DY 0.79 0.84 0.92 1.44 1.14 1.33 1.10 -5.36%
P/NAPS 2.08 2.03 2.05 1.47 1.39 1.85 1.65 3.93%

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