[BKAWAN] YoY Quarter Result on 30-Sep-2012 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Sep-2012

Quarter

30-Sep-2012 [#4]

Profit Trend

QoQ- 73.27%

YoY- -12.55%

Quarter Report

BKB FY2012 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	4,042,003	2,870,040	2,502,760	86,707	74,253	57,263	55,922	104.03%
YoY %	40.83%	14.67%	2,786.46%	16.77%	29.67%	2.40%	-	-
Horiz. %	7,227.93%	5,132.22%	4,475.45%	155.05%	132.78%	102.40%	100.00%	-
PBT	267,504	257,130	358,945	211,804	229,039	147,549	110,289	15.90%
YoY %	4.03%	-28.37%	69.47%	-7.52%	55.23%	33.78%	-	-
Horiz. %	242.55%	233.14%	325.46%	192.04%	207.67%	133.78%	100.00%	-
Tax	-63,375	-68,157	-82,310	-3,164	10,765	854	-2,975	66.45%
YoY %	7.02%	17.19%	-2,501.45%	-129.39%	1,160.54%	128.71%	-	-
Horiz. %	2,130.25%	2,290.99%	2,766.72%	106.35%	-361.85%	-28.71%	100.00%	-
NP	204,129	188,973	276,635	208,640	239,804	148,403	107,314	11.30%
YoY %	8.02%	-31.69%	32.59%	-13.00%	61.59%	38.29%	-	-
Horiz. %	190.22%	176.09%	257.78%	194.42%	223.46%	138.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,332	90,829	125,385	206,352	235,962	148,212	106,268	1.37%
YoY %	26.98%	-27.56%	-39.24%	-12.55%	59.21%	39.47%	-	-
Horiz. %	108.53%	85.47%	117.99%	194.18%	222.04%	139.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.69%	26.51%	22.93%	1.49%	-4.70%	-0.58%	2.70%	-
YoY %	-10.64%	15.61%	1,438.93%	131.70%	-710.34%	-121.48%	-	-
Horiz. %	877.41%	981.85%	849.26%	55.19%	-174.07%	-21.48%	100.00%	-
Total Cost	3,837,874	2,681,067	2,226,125	-121,933	-165,551	-91,140	-51,392	-
YoY %	43.15%	20.44%	1,925.70%	26.35%	-81.64%	-77.34%	-	-
Horiz. %	-7,467.84%	-5,216.90%	-4,331.66%	237.26%	322.13%	177.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	2,958,282	11.29%
YoY %	20.72%	16.64%	6.93%	1.53%	16.47%	6.78%	-	-
Horiz. %	190.11%	157.48%	135.01%	126.26%	124.36%	106.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	142,636	185,029	166,072	208,436	334,460	211,429	127,879	1.83%
YoY %	-22.91%	11.41%	-20.32%	-37.68%	58.19%	65.34%	-	-
Horiz. %	111.54%	144.69%	129.87%	162.99%	261.54%	165.34%	100.00%	-
Div Payout %	123.67%	203.71%	132.45%	101.01%	141.74%	142.65%	120.34%	-
YoY %	-39.29%	53.80%	31.13%	-28.74%	-0.64%	18.54%	-	-
Horiz. %	102.77%	169.28%	110.06%	83.94%	117.78%	118.54%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	2,958,282	11.29%
YoY %	20.72%	16.64%	6.93%	1.53%	16.47%	6.78%	-	-
Horiz. %	190.11%	157.48%	135.01%	126.26%	124.36%	106.78%	100.00%	-
NOSH	407,533	411,177	415,182	416,872	418,075	422,858	426,265	-0.74%
YoY %	-0.89%	-0.96%	-0.41%	-0.29%	-1.13%	-0.80%	-	-
Horiz. %	95.61%	96.46%	97.40%	97.80%	98.08%	99.20%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	5.05%	6.58%	11.05%	240.63%	322.96%	259.16%	191.90%	-
YoY %	-23.25%	-40.45%	-95.41%	-25.49%	24.62%	35.05%	-	-
Horiz. %	2.63%	3.43%	5.76%	125.39%	168.30%	135.05%	100.00%	-
ROE	2.05%	1.95%	3.14%	5.52%	6.41%	4.69%	3.59%	-
YoY %	5.13%	-37.90%	-43.12%	-13.88%	36.67%	30.64%	-	-
Horiz. %	57.10%	54.32%	87.47%	153.76%	178.55%	130.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	991.82	698.01	602.81	20.80	17.76	13.54	13.12	105.56%
YoY %	42.09%	15.79%	2,798.12%	17.12%	31.17%	3.20%	-	-
Horiz. %	7,559.60%	5,320.20%	4,594.59%	158.54%	135.37%	103.20%	100.00%	-
EPS	28.30	22.09	30.20	49.50	56.44	35.05	24.93	2.13%
YoY %	28.11%	-26.85%	-38.99%	-12.30%	61.03%	40.59%	-	-
Horiz. %	113.52%	88.61%	121.14%	198.56%	226.39%	140.59%	100.00%	-
DPS	35.00	45.00	40.00	50.00	80.00	50.00	30.00	2.60%
YoY %	-22.22%	12.50%	-20.00%	-37.50%	60.00%	66.67%	-	-
Horiz. %	116.67%	150.00%	133.33%	166.67%	266.67%	166.67%	100.00%	-
NAPS	13.80	11.33	9.62	8.96	8.80	7.47	6.94	12.13%
YoY %	21.80%	17.78%	7.37%	1.82%	17.80%	7.64%	-	-
Horiz. %	198.85%	163.26%	138.62%	129.11%	126.80%	107.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 416,872
RPS	911.05	646.89	564.11	19.54	16.74	12.91	12.60	104.04%
YoY %	40.84%	14.67%	2,786.95%	16.73%	29.67%	2.46%	-	-
Horiz. %	7,230.56%	5,134.05%	4,477.06%	155.08%	132.86%	102.46%	100.00%	-
EPS	26.00	20.47	28.26	46.51	53.18	33.41	23.95	1.37%
YoY %	27.02%	-27.57%	-39.24%	-12.54%	59.17%	39.50%	-	-
Horiz. %	108.56%	85.47%	118.00%	194.20%	222.05%	139.50%	100.00%	-
DPS	32.15	41.70	37.43	46.98	75.39	47.66	28.82	1.83%
YoY %	-22.90%	11.41%	-20.33%	-37.68%	58.18%	65.37%	-	-
Horiz. %	111.55%	144.69%	129.88%	163.01%	261.59%	165.37%	100.00%	-
NAPS	12.6761	10.5003	9.0024	8.4189	8.2924	7.1197	6.6678	11.29%
YoY %	20.72%	16.64%	6.93%	1.53%	16.47%	6.78%	-	-
Horiz. %	190.11%	157.48%	135.01%	126.26%	124.36%	106.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	16.78	19.10	18.50	18.00	14.96	12.28	9.26	-
P/RPS	1.69	2.74	3.07	86.54	84.23	90.68	70.58	-46.29%
YoY %	-38.32%	-10.75%	-96.45%	2.74%	-7.11%	28.48%	-	-
Horiz. %	2.39%	3.88%	4.35%	122.61%	119.34%	128.48%	100.00%	-
P/EPS	59.29	86.46	61.26	36.36	26.51	35.04	37.14	8.10%
YoY %	-31.42%	41.14%	68.48%	37.16%	-24.34%	-5.65%	-	-
Horiz. %	159.64%	232.79%	164.94%	97.90%	71.38%	94.35%	100.00%	-
EY	1.69	1.16	1.63	2.75	3.77	2.85	2.69	-7.45%
YoY %	45.69%	-28.83%	-40.73%	-27.06%	32.28%	5.95%	-	-
Horiz. %	62.83%	43.12%	60.59%	102.23%	140.15%	105.95%	100.00%	-
DY	2.09	2.36	2.16	2.78	5.35	4.07	3.24	-7.04%
YoY %	-11.44%	9.26%	-22.30%	-48.04%	31.45%	25.62%	-	-
Horiz. %	64.51%	72.84%	66.67%	85.80%	165.12%	125.62%	100.00%	-
P/NAPS	1.22	1.69	1.92	2.01	1.70	1.64	1.33	-1.42%
YoY %	-27.81%	-11.98%	-4.48%	18.24%	3.66%	23.31%	-	-
Horiz. %	91.73%	127.07%	144.36%	151.13%	127.82%	123.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	24/11/09	-
Price	17.56	18.48	20.00	17.74	16.20	15.60	10.12	-
P/RPS	1.77	2.65	3.32	85.29	91.21	115.20	77.14	-46.67%
YoY %	-33.21%	-20.18%	-96.11%	-6.49%	-20.82%	49.34%	-	-
Horiz. %	2.29%	3.44%	4.30%	110.57%	118.24%	149.34%	100.00%	-
P/EPS	62.05	83.66	66.23	35.84	28.70	44.51	40.59	7.32%
YoY %	-25.83%	26.32%	84.79%	24.88%	-35.52%	9.66%	-	-
Horiz. %	152.87%	206.11%	163.17%	88.30%	70.71%	109.66%	100.00%	-
EY	1.61	1.20	1.51	2.79	3.48	2.25	2.46	-6.81%
YoY %	34.17%	-20.53%	-45.88%	-19.83%	54.67%	-8.54%	-	-
Horiz. %	65.45%	48.78%	61.38%	113.41%	141.46%	91.46%	100.00%	-
DY	1.99	2.44	2.00	2.82	4.94	3.21	2.96	-6.40%
YoY %	-18.44%	22.00%	-29.08%	-42.91%	53.89%	8.45%	-	-
Horiz. %	67.23%	82.43%	67.57%	95.27%	166.89%	108.45%	100.00%	-
P/NAPS	1.27	1.63	2.08	1.98	1.84	2.09	1.46	-2.29%
YoY %	-22.09%	-21.63%	5.05%	7.61%	-11.96%	43.15%	-	-
Horiz. %	86.99%	111.64%	142.47%	135.62%	126.03%	143.15%	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