[BKAWAN] YoY Quarter Result on 30-Sep-2008 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Sep-2008 [#4]

Profit Trend

QoQ- 7.42%

YoY- -0.36%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Quarter Result
Revenue	74,253	57,263	55,922	95,609	54,598	70,281	60,480	3.47%
YoY %	29.67%	2.40%	-41.51%	75.11%	-22.31%	16.21%	-	-
Horiz. %	122.77%	94.68%	92.46%	158.08%	90.27%	116.21%	100.00%	-
PBT	229,039	147,549	110,289	135,806	132,109	61,251	86,079	17.70%
YoY %	55.23%	33.78%	-18.79%	2.80%	115.68%	-28.84%	-	-
Horiz. %	266.08%	171.41%	128.13%	157.77%	153.47%	71.16%	100.00%	-
Tax	10,765	854	-2,975	-2,935	-441	413	-20,922	-
YoY %	1,160.54%	128.71%	-1.36%	-565.53%	-206.78%	101.97%	-	-
Horiz. %	-51.45%	-4.08%	14.22%	14.03%	2.11%	-1.97%	100.00%	-
NP	239,804	148,403	107,314	132,871	131,668	61,664	65,157	24.24%
YoY %	61.59%	38.29%	-19.23%	0.91%	113.52%	-5.36%	-	-
Horiz. %	368.04%	227.76%	164.70%	203.92%	202.08%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,962	148,212	106,268	129,930	130,400	59,478	63,233	24.52%
YoY %	59.21%	39.47%	-18.21%	-0.36%	119.24%	-5.94%	-	-
Horiz. %	373.16%	234.39%	168.06%	205.48%	206.22%	94.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.70%	-0.58%	2.70%	2.16%	0.33%	-0.67%	24.31%	-
YoY %	-710.34%	-121.48%	25.00%	554.55%	149.25%	-102.76%	-	-
Horiz. %	-19.33%	-2.39%	11.11%	8.89%	1.36%	-2.76%	100.00%	-
Total Cost	-165,551	-91,140	-51,392	-37,262	-77,070	8,617	-4,677	81.15%
YoY %	-81.64%	-77.34%	-37.92%	51.65%	-994.39%	284.24%	-	-
Horiz. %	3,539.68%	1,948.69%	1,098.82%	796.71%	1,647.85%	-184.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,679,067	3,158,755	2,958,282	2,872,000	2,561,196	2,313,194	2,023,773	10.46%
YoY %	16.47%	6.78%	3.00%	12.14%	10.72%	14.30%	-	-
Horiz. %	181.79%	156.08%	146.18%	141.91%	126.56%	114.30%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	334,460	211,429	127,879	211,303	173,346	124,334	98,297	22.62%
YoY %	58.19%	65.34%	-39.48%	21.90%	39.42%	26.49%	-	-
Horiz. %	340.25%	215.09%	130.09%	214.96%	176.35%	126.49%	100.00%	-
Div Payout %	141.74%	142.65%	120.34%	162.63%	132.93%	209.04%	155.45%	-
YoY %	-0.64%	18.54%	-26.00%	22.34%	-36.41%	34.47%	-	-
Horiz. %	91.18%	91.77%	77.41%	104.62%	85.51%	134.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	3,679,067	3,158,755	2,958,282	2,872,000	2,561,196	2,313,194	2,023,773	10.46%
YoY %	16.47%	6.78%	3.00%	12.14%	10.72%	14.30%	-	-
Horiz. %	181.79%	156.08%	146.18%	141.91%	126.56%	114.30%	100.00%	-
NOSH	418,075	422,858	426,265	431,231	433,366	289,149	289,110	6.33%
YoY %	-1.13%	-0.80%	-1.15%	-0.49%	49.88%	0.01%	-	-
Horiz. %	144.61%	146.26%	147.44%	149.16%	149.90%	100.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	322.96%	259.16%	191.90%	138.97%	241.16%	87.74%	107.73%	-
YoY %	24.62%	35.05%	38.09%	-42.37%	174.86%	-18.56%	-	-
Horiz. %	299.79%	240.56%	178.13%	129.00%	223.86%	81.44%	100.00%	-
ROE	6.41%	4.69%	3.59%	4.52%	5.09%	2.57%	3.12%	-
YoY %	36.67%	30.64%	-20.58%	-11.20%	98.05%	-17.63%	-	-
Horiz. %	205.45%	150.32%	115.06%	144.87%	163.14%	82.37%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	17.76	13.54	13.12	22.17	12.60	24.31	20.92	-2.69%
YoY %	31.17%	3.20%	-40.82%	75.95%	-48.17%	16.20%	-	-
Horiz. %	84.89%	64.72%	62.72%	105.98%	60.23%	116.20%	100.00%	-
EPS	56.44	35.05	24.93	30.13	30.09	13.71	21.87	17.10%
YoY %	61.03%	40.59%	-17.26%	0.13%	119.47%	-37.31%	-	-
Horiz. %	258.07%	160.27%	113.99%	137.77%	137.59%	62.69%	100.00%	-
DPS	80.00	50.00	30.00	49.00	40.00	43.00	34.00	15.32%
YoY %	60.00%	66.67%	-38.78%	22.50%	-6.98%	26.47%	-	-
Horiz. %	235.29%	147.06%	88.24%	144.12%	117.65%	126.47%	100.00%	-
NAPS	8.80	7.47	6.94	6.66	5.91	8.00	7.00	3.88%
YoY %	17.80%	7.64%	4.20%	12.69%	-26.12%	14.29%	-	-
Horiz. %	125.71%	106.71%	99.14%	95.14%	84.43%	114.29%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 431,231
RPS	18.90	14.58	14.23	24.34	13.90	17.89	15.39	3.48%
YoY %	29.63%	2.46%	-41.54%	75.11%	-22.30%	16.24%	-	-
Horiz. %	122.81%	94.74%	92.46%	158.15%	90.32%	116.24%	100.00%	-
EPS	60.06	37.73	27.05	33.07	33.19	15.14	16.10	24.52%
YoY %	59.18%	39.48%	-18.20%	-0.36%	119.22%	-5.96%	-	-
Horiz. %	373.04%	234.35%	168.01%	205.40%	206.15%	94.04%	100.00%	-
DPS	85.13	53.82	32.55	53.79	44.12	31.65	25.02	22.62%
YoY %	58.18%	65.35%	-39.49%	21.92%	39.40%	26.50%	-	-
Horiz. %	340.25%	215.11%	130.10%	214.99%	176.34%	126.50%	100.00%	-
NAPS	9.3648	8.0404	7.5301	7.3104	6.5193	5.888	5.1513	10.46%
YoY %	16.47%	6.78%	3.01%	12.13%	10.72%	14.30%	-	-
Horiz. %	181.79%	156.08%	146.18%	141.91%	126.56%	114.30%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	14.96	12.28	9.26	7.50	8.70	8.65	6.90	-
P/RPS	84.23	90.68	70.58	33.83	69.06	35.59	32.98	16.90%
YoY %	-7.11%	28.48%	108.63%	-51.01%	94.04%	7.91%	-	-
Horiz. %	255.40%	274.95%	214.01%	102.58%	209.40%	107.91%	100.00%	-
P/EPS	26.51	35.04	37.14	24.89	28.91	42.05	31.55	-2.85%
YoY %	-24.34%	-5.65%	49.22%	-13.91%	-31.25%	33.28%	-	-
Horiz. %	84.03%	111.06%	117.72%	78.89%	91.63%	133.28%	100.00%	-
EY	3.77	2.85	2.69	4.02	3.46	2.38	3.17	2.92%
YoY %	32.28%	5.95%	-33.08%	16.18%	45.38%	-24.92%	-	-
Horiz. %	118.93%	89.91%	84.86%	126.81%	109.15%	75.08%	100.00%	-
DY	5.35	4.07	3.24	6.53	4.60	4.97	4.93	1.37%
YoY %	31.45%	25.62%	-50.38%	41.96%	-7.44%	0.81%	-	-
Horiz. %	108.52%	82.56%	65.72%	132.45%	93.31%	100.81%	100.00%	-
P/NAPS	1.70	1.64	1.33	1.13	1.47	1.08	0.99	9.42%
YoY %	3.66%	23.31%	17.70%	-23.13%	36.11%	9.09%	-	-
Horiz. %	171.72%	165.66%	134.34%	114.14%	148.48%	109.09%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	-
Price	16.20	15.60	10.12	7.00	10.00	10.80	6.80	-
P/RPS	91.21	115.20	77.14	31.57	79.37	44.43	32.51	18.75%
YoY %	-20.82%	49.34%	144.35%	-60.22%	78.64%	36.67%	-	-
Horiz. %	280.56%	354.35%	237.28%	97.11%	244.14%	136.67%	100.00%	-
P/EPS	28.70	44.51	40.59	23.23	33.23	52.50	31.09	-1.32%
YoY %	-35.52%	9.66%	74.73%	-30.09%	-36.70%	68.86%	-	-
Horiz. %	92.31%	143.17%	130.56%	74.72%	106.88%	168.86%	100.00%	-
EY	3.48	2.25	2.46	4.30	3.01	1.90	3.22	1.30%
YoY %	54.67%	-8.54%	-42.79%	42.86%	58.42%	-40.99%	-	-
Horiz. %	108.07%	69.88%	76.40%	133.54%	93.48%	59.01%	100.00%	-
DY	4.94	3.21	2.96	7.00	4.00	3.98	5.00	-0.20%
YoY %	53.89%	8.45%	-57.71%	75.00%	0.50%	-20.40%	-	-
Horiz. %	98.80%	64.20%	59.20%	140.00%	80.00%	79.60%	100.00%	-
P/NAPS	1.84	2.09	1.46	1.05	1.69	1.35	0.97	11.25%
YoY %	-11.96%	43.15%	39.05%	-37.87%	25.19%	39.18%	-	-
Horiz. %	189.69%	215.46%	150.52%	108.25%	174.23%	139.18%	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