[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 124.52%
YoY- 52.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 5,610,149 4,707,351 167,334 135,946 111,839 120,475 116,060 90.80%
PBT 860,644 678,946 290,911 341,493 221,732 140,750 262,197 21.89%
Tax -177,526 -148,523 -7,897 -6,236 -2,731 -7,132 -4,190 86.65%
NP 683,118 530,423 283,014 335,257 219,001 133,618 258,007 17.61%
-
NP to SH 320,189 247,811 280,245 332,969 218,124 129,251 254,656 3.88%
-
Tax Rate 20.63% 21.88% 2.71% 1.83% 1.23% 5.07% 1.60% -
Total Cost 4,927,031 4,176,928 -115,680 -199,311 -107,162 -13,143 -141,947 -
-
Net Worth 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 2,643,308 10.40%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 61,932 62,337 62,526 62,784 63,803 42,657 64,786 -0.74%
Div Payout % 19.34% 25.16% 22.31% 18.86% 29.25% 33.00% 25.44% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 2,708,725 2,643,308 10.40%
NOSH 412,880 415,581 416,845 418,565 425,358 426,570 431,913 -0.74%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.18% 11.27% 169.13% 246.61% 195.82% 110.91% 222.30% -
ROE 6.69% 6.50% 7.64% 10.06% 7.25% 4.77% 9.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,358.78 1,132.72 40.14 32.48 26.29 28.24 26.87 92.24%
EPS 77.55 59.63 67.23 79.55 51.28 30.30 58.96 4.67%
DPS 15.00 15.00 15.00 15.00 15.00 10.00 15.00 0.00%
NAPS 11.60 9.17 8.80 7.91 7.07 6.35 6.12 11.24%
Adjusted Per Share Value based on latest NOSH - 418,551
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,264.50 1,061.01 37.72 30.64 25.21 27.15 26.16 90.80%
EPS 72.17 55.86 63.17 75.05 49.16 29.13 57.40 3.88%
DPS 13.96 14.05 14.09 14.15 14.38 9.61 14.60 -0.74%
NAPS 10.7951 8.5895 8.268 7.4625 6.7783 6.1053 5.9579 10.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 19.70 18.10 18.68 15.24 10.68 8.00 10.10 -
P/RPS 1.45 1.60 46.53 46.92 40.62 28.33 37.59 -41.85%
P/EPS 25.40 30.35 27.79 19.16 20.83 26.40 17.13 6.78%
EY 3.94 3.29 3.60 5.22 4.80 3.79 5.84 -6.34%
DY 0.76 0.83 0.80 0.98 1.40 1.25 1.49 -10.60%
P/NAPS 1.70 1.97 2.12 1.93 1.51 1.26 1.65 0.49%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 -
Price 19.78 19.10 17.90 16.22 10.40 8.80 11.30 -
P/RPS 1.46 1.69 44.59 49.94 39.55 31.16 42.05 -42.86%
P/EPS 25.51 32.03 26.63 20.39 20.28 29.04 19.17 4.87%
EY 3.92 3.12 3.76 4.90 4.93 3.44 5.22 -4.65%
DY 0.76 0.79 0.84 0.92 1.44 1.14 1.33 -8.90%
P/NAPS 1.71 2.08 2.03 2.05 1.47 1.39 1.85 -1.30%

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