[BKAWAN] YoY Quarter Result on 31-Mar-2009 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 94.45%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 83,053 69,776 55,470 50,617 60,989 53,598 53,771 7.50%
PBT 117,952 190,574 104,550 88,913 117,275 65,878 41,436 19.02%
Tax -4,357 -3,857 -1,814 -2,252 -1,533 -682 -965 28.53%
NP 113,595 186,717 102,736 86,661 115,742 65,196 40,471 18.75%
-
NP to SH 112,060 184,665 102,260 85,355 114,073 63,576 39,104 19.16%
-
Tax Rate 3.69% 2.02% 1.74% 2.53% 1.31% 1.04% 2.33% -
Total Cost -30,542 -116,941 -47,266 -36,044 -54,753 -11,598 13,300 -
-
Net Worth 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 10.40%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 62,533 62,782 63,806 42,656 64,789 43,366 34,707 10.30%
Div Payout % 55.80% 34.00% 62.40% 49.98% 56.80% 68.21% 88.76% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 10.40%
NOSH 416,889 418,551 425,374 426,561 431,931 433,669 289,230 6.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 136.77% 267.59% 185.21% 171.21% 189.78% 121.64% 75.27% -
ROE 3.05% 5.58% 3.40% 3.15% 4.32% 2.67% 1.93% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.92 16.67 13.04 11.87 14.12 12.36 18.59 1.15%
EPS 26.88 44.12 24.04 20.01 26.41 14.66 9.02 19.94%
DPS 15.00 15.00 15.00 10.00 15.00 10.00 12.00 3.78%
NAPS 8.80 7.91 7.07 6.35 6.12 5.50 7.00 3.88%
Adjusted Per Share Value based on latest NOSH - 426,561
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 21.14 17.76 14.12 12.88 15.52 13.64 13.69 7.50%
EPS 28.52 47.00 26.03 21.73 29.04 16.18 9.95 19.16%
DPS 15.92 15.98 16.24 10.86 16.49 11.04 8.83 10.31%
NAPS 9.3382 8.4272 7.6551 6.8947 6.7286 6.0713 5.1535 10.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 18.68 15.24 10.68 8.00 10.10 8.25 7.65 -
P/RPS 93.77 91.42 81.90 67.42 71.53 66.75 41.15 14.69%
P/EPS 69.49 34.54 44.43 39.98 38.24 56.28 56.58 3.48%
EY 1.44 2.90 2.25 2.50 2.61 1.78 1.77 -3.37%
DY 0.80 0.98 1.40 1.25 1.49 1.21 1.57 -10.61%
P/NAPS 2.12 1.93 1.51 1.26 1.65 1.50 1.09 11.71%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 -
Price 17.90 16.22 10.40 8.80 11.30 9.10 7.80 -
P/RPS 89.85 97.30 79.75 74.16 80.03 73.63 41.96 13.51%
P/EPS 66.59 36.76 43.26 43.98 42.79 62.07 57.69 2.41%
EY 1.50 2.72 2.31 2.27 2.34 1.61 1.73 -2.34%
DY 0.84 0.92 1.44 1.14 1.33 1.10 1.54 -9.60%
P/NAPS 2.03 2.05 1.47 1.39 1.85 1.65 1.11 10.57%

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