[BKAWAN] YoY Quarter Result on 31-Mar-2012 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -33.37%
YoY- -39.32%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,159,630 3,023,312 2,307,697 83,053 69,776 55,470 50,617 99.10%
PBT 320,808 450,816 301,343 117,952 190,574 104,550 88,913 23.83%
Tax -74,538 -94,234 -62,716 -4,357 -3,857 -1,814 -2,252 79.13%
NP 246,270 356,582 238,627 113,595 186,717 102,736 86,661 19.00%
-
NP to SH 120,892 163,217 108,918 112,060 184,665 102,260 85,355 5.97%
-
Tax Rate 23.23% 20.90% 20.81% 3.69% 2.02% 1.74% 2.53% -
Total Cost 2,913,360 2,666,730 2,069,070 -30,542 -116,941 -47,266 -36,044 -
-
Net Worth 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 10.61%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 61,221 61,934 62,333 62,533 62,782 63,806 42,656 6.20%
Div Payout % 50.64% 37.95% 57.23% 55.80% 34.00% 62.40% 49.98% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 10.61%
NOSH 408,143 412,894 415,558 416,889 418,551 425,374 426,561 -0.73%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.79% 11.79% 10.34% 136.77% 267.59% 185.21% 171.21% -
ROE 2.44% 3.41% 2.86% 3.05% 5.58% 3.40% 3.15% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 774.15 732.22 555.32 19.92 16.67 13.04 11.87 100.56%
EPS 29.62 39.53 26.21 26.88 44.12 24.04 20.01 6.75%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 10.00 6.98%
NAPS 12.16 11.60 9.17 8.80 7.91 7.07 6.35 11.43%
Adjusted Per Share Value based on latest NOSH - 416,889
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 712.16 681.44 520.14 18.72 15.73 12.50 11.41 99.10%
EPS 27.25 36.79 24.55 25.26 41.62 23.05 19.24 5.96%
DPS 13.80 13.96 14.05 14.09 14.15 14.38 9.61 6.21%
NAPS 11.1864 10.7954 8.5891 8.2689 7.4622 6.7785 6.1052 10.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 18.24 19.70 18.10 18.68 15.24 10.68 8.00 -
P/RPS 2.36 2.69 3.26 93.77 91.42 81.90 67.42 -42.79%
P/EPS 61.58 49.84 69.06 69.49 34.54 44.43 39.98 7.46%
EY 1.62 2.01 1.45 1.44 2.90 2.25 2.50 -6.97%
DY 0.82 0.76 0.83 0.80 0.98 1.40 1.25 -6.78%
P/NAPS 1.50 1.70 1.97 2.12 1.93 1.51 1.26 2.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 -
Price 18.18 19.78 19.10 17.90 16.22 10.40 8.80 -
P/RPS 2.35 2.70 3.44 89.85 97.30 79.75 74.16 -43.73%
P/EPS 61.38 50.04 72.87 66.59 36.76 43.26 43.98 5.71%
EY 1.63 2.00 1.37 1.50 2.72 2.31 2.27 -5.36%
DY 0.83 0.76 0.79 0.84 0.92 1.44 1.14 -5.14%
P/NAPS 1.50 1.71 2.08 2.03 2.05 1.47 1.39 1.27%

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