[BKAWAN] YoY Quarter Result on 30-Sep-2009 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

24-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Sep-2009 [#4]

Profit Trend

QoQ- 4.36%

YoY- -18.21%

Quarter Report

BKB FY2009 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Quarter Result
Revenue	86,707	74,253	57,263	55,922	95,609	54,598	70,281	3.55%
YoY %	16.77%	29.67%	2.40%	-41.51%	75.11%	-22.31%	-	-
Horiz. %	123.37%	105.65%	81.48%	79.57%	136.04%	77.69%	100.00%	-
PBT	211,804	229,039	147,549	110,289	135,806	132,109	61,251	22.94%
YoY %	-7.52%	55.23%	33.78%	-18.79%	2.80%	115.68%	-	-
Horiz. %	345.80%	373.94%	240.89%	180.06%	221.72%	215.68%	100.00%	-
Tax	-3,164	10,765	854	-2,975	-2,935	-441	413	-
YoY %	-129.39%	1,160.54%	128.71%	-1.36%	-565.53%	-206.78%	-	-
Horiz. %	-766.10%	2,606.54%	206.78%	-720.34%	-710.65%	-106.78%	100.00%	-
NP	208,640	239,804	148,403	107,314	132,871	131,668	61,664	22.50%
YoY %	-13.00%	61.59%	38.29%	-19.23%	0.91%	113.52%	-	-
Horiz. %	338.35%	388.89%	240.66%	174.03%	215.48%	213.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206,352	235,962	148,212	106,268	129,930	130,400	59,478	23.01%
YoY %	-12.55%	59.21%	39.47%	-18.21%	-0.36%	119.24%	-	-
Horiz. %	346.94%	396.72%	249.19%	178.67%	218.45%	219.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.49%	-4.70%	-0.58%	2.70%	2.16%	0.33%	-0.67%	-
YoY %	131.70%	-710.34%	-121.48%	25.00%	554.55%	149.25%	-	-
Horiz. %	-222.39%	701.49%	86.57%	-402.99%	-322.39%	-49.25%	100.00%	-
Total Cost	-121,933	-165,551	-91,140	-51,392	-37,262	-77,070	8,617	-
YoY %	26.35%	-81.64%	-77.34%	-37.92%	51.65%	-994.39%	-	-
Horiz. %	-1,415.03%	-1,921.21%	-1,057.68%	-596.40%	-432.42%	-894.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,735,179	3,679,067	3,158,755	2,958,282	2,872,000	2,561,196	2,313,194	8.30%
YoY %	1.53%	16.47%	6.78%	3.00%	12.14%	10.72%	-	-
Horiz. %	161.47%	159.05%	136.55%	127.89%	124.16%	110.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	208,436	334,460	211,429	127,879	211,303	173,346	124,334	8.98%
YoY %	-37.68%	58.19%	65.34%	-39.48%	21.90%	39.42%	-	-
Horiz. %	167.64%	269.00%	170.05%	102.85%	169.95%	139.42%	100.00%	-
Div Payout %	101.01%	141.74%	142.65%	120.34%	162.63%	132.93%	209.04%	-
YoY %	-28.74%	-0.64%	18.54%	-26.00%	22.34%	-36.41%	-	-
Horiz. %	48.32%	67.81%	68.24%	57.57%	77.80%	63.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	3,735,179	3,679,067	3,158,755	2,958,282	2,872,000	2,561,196	2,313,194	8.30%
YoY %	1.53%	16.47%	6.78%	3.00%	12.14%	10.72%	-	-
Horiz. %	161.47%	159.05%	136.55%	127.89%	124.16%	110.72%	100.00%	-
NOSH	416,872	418,075	422,858	426,265	431,231	433,366	289,149	6.28%
YoY %	-0.29%	-1.13%	-0.80%	-1.15%	-0.49%	49.88%	-	-
Horiz. %	144.17%	144.59%	146.24%	147.42%	149.14%	149.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	240.63%	322.96%	259.16%	191.90%	138.97%	241.16%	87.74%	-
YoY %	-25.49%	24.62%	35.05%	38.09%	-42.37%	174.86%	-	-
Horiz. %	274.25%	368.09%	295.37%	218.71%	158.39%	274.86%	100.00%	-
ROE	5.52%	6.41%	4.69%	3.59%	4.52%	5.09%	2.57%	-
YoY %	-13.88%	36.67%	30.64%	-20.58%	-11.20%	98.05%	-	-
Horiz. %	214.79%	249.42%	182.49%	139.69%	175.88%	198.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	20.80	17.76	13.54	13.12	22.17	12.60	24.31	-2.56%
YoY %	17.12%	31.17%	3.20%	-40.82%	75.95%	-48.17%	-	-
Horiz. %	85.56%	73.06%	55.70%	53.97%	91.20%	51.83%	100.00%	-
EPS	49.50	56.44	35.05	24.93	30.13	30.09	13.71	23.83%
YoY %	-12.30%	61.03%	40.59%	-17.26%	0.13%	119.47%	-	-
Horiz. %	361.05%	411.67%	255.65%	181.84%	219.77%	219.47%	100.00%	-
DPS	50.00	80.00	50.00	30.00	49.00	40.00	43.00	2.54%
YoY %	-37.50%	60.00%	66.67%	-38.78%	22.50%	-6.98%	-	-
Horiz. %	116.28%	186.05%	116.28%	69.77%	113.95%	93.02%	100.00%	-
NAPS	8.96	8.80	7.47	6.94	6.66	5.91	8.00	1.90%
YoY %	1.82%	17.80%	7.64%	4.20%	12.69%	-26.12%	-	-
Horiz. %	112.00%	110.00%	93.38%	86.75%	83.25%	73.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,265
RPS	22.07	18.90	14.58	14.23	24.34	13.90	17.89	3.55%
YoY %	16.77%	29.63%	2.46%	-41.54%	75.11%	-22.30%	-	-
Horiz. %	123.37%	105.65%	81.50%	79.54%	136.05%	77.70%	100.00%	-
EPS	52.53	60.06	37.73	27.05	33.07	33.19	15.14	23.01%
YoY %	-12.54%	59.18%	39.48%	-18.20%	-0.36%	119.22%	-	-
Horiz. %	346.96%	396.70%	249.21%	178.67%	218.43%	219.22%	100.00%	-
DPS	53.06	85.13	53.82	32.55	53.79	44.12	31.65	8.98%
YoY %	-37.67%	58.18%	65.35%	-39.49%	21.92%	39.40%	-	-
Horiz. %	167.65%	268.97%	170.05%	102.84%	169.95%	139.40%	100.00%	-
NAPS	9.5076	9.3648	8.0404	7.5301	7.3104	6.5193	5.888	8.30%
YoY %	1.52%	16.47%	6.78%	3.01%	12.13%	10.72%	-	-
Horiz. %	161.47%	159.05%	136.56%	127.89%	124.16%	110.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	18.00	14.96	12.28	9.26	7.50	8.70	8.65	-
P/RPS	86.54	84.23	90.68	70.58	33.83	69.06	35.59	15.94%
YoY %	2.74%	-7.11%	28.48%	108.63%	-51.01%	94.04%	-	-
Horiz. %	243.16%	236.67%	254.79%	198.31%	95.05%	194.04%	100.00%	-
P/EPS	36.36	26.51	35.04	37.14	24.89	28.91	42.05	-2.39%
YoY %	37.16%	-24.34%	-5.65%	49.22%	-13.91%	-31.25%	-	-
Horiz. %	86.47%	63.04%	83.33%	88.32%	59.19%	68.75%	100.00%	-
EY	2.75	3.77	2.85	2.69	4.02	3.46	2.38	2.43%
YoY %	-27.06%	32.28%	5.95%	-33.08%	16.18%	45.38%	-	-
Horiz. %	115.55%	158.40%	119.75%	113.03%	168.91%	145.38%	100.00%	-
DY	2.78	5.35	4.07	3.24	6.53	4.60	4.97	-9.22%
YoY %	-48.04%	31.45%	25.62%	-50.38%	41.96%	-7.44%	-	-
Horiz. %	55.94%	107.65%	81.89%	65.19%	131.39%	92.56%	100.00%	-
P/NAPS	2.01	1.70	1.64	1.33	1.13	1.47	1.08	10.89%
YoY %	18.24%	3.66%	23.31%	17.70%	-23.13%	36.11%	-	-
Horiz. %	186.11%	157.41%	151.85%	123.15%	104.63%	136.11%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	-
Price	17.74	16.20	15.60	10.12	7.00	10.00	10.80	-
P/RPS	85.29	91.21	115.20	77.14	31.57	79.37	44.43	11.47%
YoY %	-6.49%	-20.82%	49.34%	144.35%	-60.22%	78.64%	-	-
Horiz. %	191.96%	205.29%	259.28%	173.62%	71.06%	178.64%	100.00%	-
P/EPS	35.84	28.70	44.51	40.59	23.23	33.23	52.50	-6.15%
YoY %	24.88%	-35.52%	9.66%	74.73%	-30.09%	-36.70%	-	-
Horiz. %	68.27%	54.67%	84.78%	77.31%	44.25%	63.30%	100.00%	-
EY	2.79	3.48	2.25	2.46	4.30	3.01	1.90	6.60%
YoY %	-19.83%	54.67%	-8.54%	-42.79%	42.86%	58.42%	-	-
Horiz. %	146.84%	183.16%	118.42%	129.47%	226.32%	158.42%	100.00%	-
DY	2.82	4.94	3.21	2.96	7.00	4.00	3.98	-5.57%
YoY %	-42.91%	53.89%	8.45%	-57.71%	75.00%	0.50%	-	-
Horiz. %	70.85%	124.12%	80.65%	74.37%	175.88%	100.50%	100.00%	-
P/NAPS	1.98	1.84	2.09	1.46	1.05	1.69	1.35	6.58%
YoY %	7.61%	-11.96%	43.15%	39.05%	-37.87%	25.19%	-	-
Horiz. %	146.67%	136.30%	154.81%	108.15%	77.78%	125.19%	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