[BKAWAN] YoY TTM Result on 30-Jun-2008 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Jun-2008 [#3]

Profit Trend

QoQ- 10.15%

YoY- 82.35%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	266,150	223,085	277,835	243,076	234,925	222,057	193,502	5.45%
YoY %	19.30%	-19.71%	14.30%	3.47%	5.79%	14.76%	-	-
Horiz. %	137.54%	115.29%	143.58%	125.62%	121.41%	114.76%	100.00%	-
PBT	703,866	535,244	376,233	519,083	289,046	301,594	299,206	15.31%
YoY %	31.50%	42.26%	-27.52%	79.58%	-4.16%	0.80%	-	-
Horiz. %	235.24%	178.89%	125.74%	173.49%	96.60%	100.80%	100.00%	-
Tax	-7,944	-7,138	-8,989	-6,255	-3,593	-24,336	-78,929	-31.78%
YoY %	-11.29%	20.59%	-43.71%	-74.09%	85.24%	69.17%	-	-
Horiz. %	10.06%	9.04%	11.39%	7.92%	4.55%	30.83%	100.00%	-
NP	695,922	528,106	367,244	512,828	285,453	277,258	220,277	21.12%
YoY %	31.78%	43.80%	-28.39%	79.65%	2.96%	25.87%	-	-
Horiz. %	315.93%	239.75%	166.72%	232.81%	129.59%	125.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	691,718	525,508	361,010	506,009	277,491	270,277	217,830	21.22%
YoY %	31.63%	45.57%	-28.66%	82.35%	2.67%	24.08%	-	-
Horiz. %	317.55%	241.25%	165.73%	232.30%	127.39%	124.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.13%	1.33%	2.39%	1.21%	1.24%	8.07%	26.38%	-
YoY %	-15.04%	-44.35%	97.52%	-2.42%	-84.63%	-69.41%	-	-
Horiz. %	4.28%	5.04%	9.06%	4.59%	4.70%	30.59%	100.00%	-
Total Cost	-429,772	-305,021	-89,409	-269,752	-50,528	-55,201	-26,775	58.79%
YoY %	-40.90%	-241.15%	66.86%	-433.87%	8.47%	-106.17%	-	-
Horiz. %	1,605.12%	1,139.20%	333.93%	1,007.48%	188.71%	206.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,530,562	3,108,117	2,814,369	2,737,743	2,431,665	2,024,285	2,073,307	9.27%
YoY %	13.59%	10.44%	2.80%	12.59%	20.12%	-2.36%	-	-
Horiz. %	170.29%	149.91%	135.74%	132.05%	117.28%	97.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	274,212	191,685	253,959	238,136	167,701	133,005	89,638	20.47%
YoY %	43.05%	-24.52%	6.64%	42.00%	26.09%	48.38%	-	-
Horiz. %	305.91%	213.84%	283.32%	265.66%	187.09%	148.38%	100.00%	-
Div Payout %	39.64%	36.48%	70.35%	47.06%	60.43%	49.21%	41.15%	-
YoY %	8.66%	-48.14%	49.49%	-22.12%	22.80%	19.59%	-	-
Horiz. %	96.33%	88.65%	170.96%	114.36%	146.85%	119.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	3,530,562	3,108,117	2,814,369	2,737,743	2,431,665	2,024,285	2,073,307	9.27%
YoY %	13.59%	10.44%	2.80%	12.59%	20.12%	-2.36%	-	-
Horiz. %	170.29%	149.91%	135.74%	132.05%	117.28%	97.64%	100.00%	-
NOSH	418,313	424,026	426,419	431,820	433,451	289,183	289,164	6.34%
YoY %	-1.35%	-0.56%	-1.25%	-0.38%	49.89%	0.01%	-	-
Horiz. %	144.66%	146.64%	147.47%	149.33%	149.90%	100.01%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	261.48%	236.73%	132.18%	210.97%	121.51%	124.86%	113.84%	-
YoY %	10.45%	79.10%	-37.35%	73.62%	-2.68%	9.68%	-	-
Horiz. %	229.69%	207.95%	116.11%	185.32%	106.74%	109.68%	100.00%	-
ROE	19.59%	16.91%	12.83%	18.48%	11.41%	13.35%	10.51%	-
YoY %	15.85%	31.80%	-30.57%	61.96%	-14.53%	27.02%	-	-
Horiz. %	186.39%	160.89%	122.07%	175.83%	108.56%	127.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	63.62	52.61	65.16	56.29	54.20	76.79	66.92	-0.83%
YoY %	20.93%	-19.26%	15.76%	3.86%	-29.42%	14.75%	-	-
Horiz. %	95.07%	78.62%	97.37%	84.12%	80.99%	114.75%	100.00%	-
EPS	165.36	123.93	84.66	117.18	64.02	93.46	75.33	13.99%
YoY %	33.43%	46.39%	-27.75%	83.04%	-31.50%	24.07%	-	-
Horiz. %	219.51%	164.52%	112.39%	155.56%	84.99%	124.07%	100.00%	-
DPS	65.00	45.00	59.00	55.00	38.69	46.00	31.00	13.12%
YoY %	44.44%	-23.73%	7.27%	42.16%	-15.89%	48.39%	-	-
Horiz. %	209.68%	145.16%	190.32%	177.42%	124.81%	148.39%	100.00%	-
NAPS	8.44	7.33	6.60	6.34	5.61	7.00	7.17	2.75%
YoY %	15.14%	11.06%	4.10%	13.01%	-19.86%	-2.37%	-	-
Horiz. %	117.71%	102.23%	92.05%	88.42%	78.24%	97.63%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 431,820
RPS	59.99	50.28	62.62	54.79	52.95	50.05	43.61	5.45%
YoY %	19.31%	-19.71%	14.29%	3.47%	5.79%	14.77%	-	-
Horiz. %	137.56%	115.29%	143.59%	125.64%	121.42%	114.77%	100.00%	-
EPS	155.91	118.45	81.37	114.05	62.55	60.92	49.10	21.22%
YoY %	31.63%	45.57%	-28.65%	82.33%	2.68%	24.07%	-	-
Horiz. %	317.54%	241.24%	165.72%	232.28%	127.39%	124.07%	100.00%	-
DPS	61.81	43.20	57.24	53.67	37.80	29.98	20.20	20.47%
YoY %	43.08%	-24.53%	6.65%	41.98%	26.08%	48.42%	-	-
Horiz. %	305.99%	213.86%	283.37%	265.69%	187.13%	148.42%	100.00%	-
NAPS	7.9577	7.0055	6.3434	6.1707	5.4808	4.5626	4.6731	9.27%
YoY %	13.59%	10.44%	2.80%	12.59%	20.12%	-2.36%	-	-
Horiz. %	170.29%	149.91%	135.74%	132.05%	117.28%	97.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	17.12	10.80	8.85	10.60	8.90	7.90	5.95	-
P/RPS	26.91	20.53	13.58	18.83	16.42	10.29	8.89	20.26%
YoY %	31.08%	51.18%	-27.88%	14.68%	59.57%	15.75%	-	-
Horiz. %	302.70%	230.93%	152.76%	211.81%	184.70%	115.75%	100.00%	-
P/EPS	10.35	8.71	10.45	9.05	13.90	8.45	7.90	4.60%
YoY %	18.83%	-16.65%	15.47%	-34.89%	64.50%	6.96%	-	-
Horiz. %	131.01%	110.25%	132.28%	114.56%	175.95%	106.96%	100.00%	-
EY	9.66	11.48	9.57	11.05	7.19	11.83	12.66	-4.40%
YoY %	-15.85%	19.96%	-13.39%	53.69%	-39.22%	-6.56%	-	-
Horiz. %	76.30%	90.68%	75.59%	87.28%	56.79%	93.44%	100.00%	-
DY	3.80	4.17	6.67	5.19	4.35	5.82	5.21	-5.12%
YoY %	-8.87%	-37.48%	28.52%	19.31%	-25.26%	11.71%	-	-
Horiz. %	72.94%	80.04%	128.02%	99.62%	83.49%	111.71%	100.00%	-
P/NAPS	2.03	1.47	1.34	1.67	1.59	1.13	0.83	16.06%
YoY %	38.10%	9.70%	-19.76%	5.03%	40.71%	36.14%	-	-
Horiz. %	244.58%	177.11%	161.45%	201.20%	191.57%	136.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	30/08/05	-
Price	15.86	11.60	9.30	8.30	8.10	9.25	5.95	-
P/RPS	24.93	22.05	14.27	14.74	14.95	12.05	8.89	18.74%
YoY %	13.06%	54.52%	-3.19%	-1.40%	24.07%	35.55%	-	-
Horiz. %	280.43%	248.03%	160.52%	165.80%	168.17%	135.55%	100.00%	-
P/EPS	9.59	9.36	10.99	7.08	12.65	9.90	7.90	3.28%
YoY %	2.46%	-14.83%	55.23%	-44.03%	27.78%	25.32%	-	-
Horiz. %	121.39%	118.48%	139.11%	89.62%	160.13%	125.32%	100.00%	-
EY	10.43	10.68	9.10	14.12	7.90	10.10	12.66	-3.17%
YoY %	-2.34%	17.36%	-35.55%	78.73%	-21.78%	-20.22%	-	-
Horiz. %	82.39%	84.36%	71.88%	111.53%	62.40%	79.78%	100.00%	-
DY	4.10	3.88	6.34	6.63	4.78	4.97	5.21	-3.91%
YoY %	5.67%	-38.80%	-4.37%	38.70%	-3.82%	-4.61%	-	-
Horiz. %	78.69%	74.47%	121.69%	127.26%	91.75%	95.39%	100.00%	-
P/NAPS	1.88	1.58	1.41	1.31	1.44	1.32	0.83	14.59%
YoY %	18.99%	12.06%	7.63%	-9.03%	9.09%	59.04%	-	-
Horiz. %	226.51%	190.36%	169.88%	157.83%	173.49%	159.04%	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