[BKAWAN] YoY TTM Result on 30-Jun-2011 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

30-Jun-2011 [#3]

Profit Trend

QoQ- 1.38%

YoY- 31.63%

Quarter Report

BKB FY2011 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	11,132,384	7,050,192	324,087	266,150	223,085	277,835	243,076	89.09%
YoY %	57.90%	2,075.40%	21.77%	19.30%	-19.71%	14.30%	-	-
Horiz. %	4,579.80%	2,900.41%	133.33%	109.49%	91.78%	114.30%	100.00%	-
PBT	1,519,096	1,138,650	642,879	703,866	535,244	376,233	519,083	19.58%
YoY %	33.41%	77.12%	-8.66%	31.50%	42.26%	-27.52%	-	-
Horiz. %	292.65%	219.36%	123.85%	135.60%	103.11%	72.48%	100.00%	-
Tax	-324,719	-174,211	228	-7,944	-7,138	-8,989	-6,255	93.08%
YoY %	-86.39%	-76,508.33%	102.87%	-11.29%	20.59%	-43.71%	-	-
Horiz. %	5,191.35%	2,785.15%	-3.65%	127.00%	114.12%	143.71%	100.00%	-
NP	1,194,377	964,439	643,107	695,922	528,106	367,244	512,828	15.12%
YoY %	23.84%	49.97%	-7.59%	31.78%	43.80%	-28.39%	-	-
Horiz. %	232.90%	188.06%	125.40%	135.70%	102.98%	71.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	556,102	564,676	635,297	691,718	525,508	361,010	506,009	1.58%
YoY %	-1.52%	-11.12%	-8.16%	31.63%	45.57%	-28.66%	-	-
Horiz. %	109.90%	111.59%	125.55%	136.70%	103.85%	71.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.38%	15.30%	-0.04%	1.13%	1.33%	2.39%	1.21%	-
YoY %	39.74%	38,350.00%	-103.54%	-15.04%	-44.35%	97.52%	-	-
Horiz. %	1,766.94%	1,264.46%	-3.31%	93.39%	109.92%	197.52%	100.00%	-
Total Cost	9,938,007	6,085,753	-319,020	-429,772	-305,021	-89,409	-269,752	-
YoY %	63.30%	2,007.64%	25.77%	-40.90%	-241.15%	66.86%	-	-
Horiz. %	-3,684.13%	-2,256.05%	118.26%	159.32%	113.07%	33.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,663,993	3,833,276	3,576,451	3,530,562	3,108,117	2,814,369	2,737,743	9.28%
YoY %	21.67%	7.18%	1.30%	13.59%	10.44%	2.80%	-	-
Horiz. %	170.36%	140.02%	130.64%	128.96%	113.53%	102.80%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	228,006	270,770	396,994	274,212	191,685	253,959	238,136	-0.72%
YoY %	-15.79%	-31.79%	44.78%	43.05%	-24.52%	6.64%	-	-
Horiz. %	95.75%	113.70%	166.71%	115.15%	80.49%	106.64%	100.00%	-
Div Payout %	41.00%	47.95%	62.49%	39.64%	36.48%	70.35%	47.06%	-
YoY %	-14.49%	-23.27%	57.64%	8.66%	-48.14%	49.49%	-	-
Horiz. %	87.12%	101.89%	132.79%	84.23%	77.52%	149.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	4,663,993	3,833,276	3,576,451	3,530,562	3,108,117	2,814,369	2,737,743	9.28%
YoY %	21.67%	7.18%	1.30%	13.59%	10.44%	2.80%	-	-
Horiz. %	170.36%	140.02%	130.64%	128.96%	113.53%	102.80%	100.00%	-
NOSH	411,649	415,306	416,835	418,313	424,026	426,419	431,820	-0.79%
YoY %	-0.88%	-0.37%	-0.35%	-1.35%	-0.56%	-1.25%	-	-
Horiz. %	95.33%	96.18%	96.53%	96.87%	98.20%	98.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	10.73%	13.68%	198.44%	261.48%	236.73%	132.18%	210.97%	-
YoY %	-21.56%	-93.11%	-24.11%	10.45%	79.10%	-37.35%	-	-
Horiz. %	5.09%	6.48%	94.06%	123.94%	112.21%	62.65%	100.00%	-
ROE	11.92%	14.73%	17.76%	19.59%	16.91%	12.83%	18.48%	-
YoY %	-19.08%	-17.06%	-9.34%	15.85%	31.80%	-30.57%	-	-
Horiz. %	64.50%	79.71%	96.10%	106.01%	91.50%	69.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	2,704.33	1,697.59	77.75	63.62	52.61	65.16	56.29	90.60%
YoY %	59.30%	2,083.40%	22.21%	20.93%	-19.26%	15.76%	-	-
Horiz. %	4,804.28%	3,015.79%	138.12%	113.02%	93.46%	115.76%	100.00%	-
EPS	135.09	135.97	152.41	165.36	123.93	84.66	117.18	2.39%
YoY %	-0.65%	-10.79%	-7.83%	33.43%	46.39%	-27.75%	-	-
Horiz. %	115.28%	116.04%	130.06%	141.12%	105.76%	72.25%	100.00%	-
DPS	55.00	65.00	95.00	65.00	45.00	59.00	55.00	0.00%
YoY %	-15.38%	-31.58%	46.15%	44.44%	-23.73%	7.27%	-	-
Horiz. %	100.00%	118.18%	172.73%	118.18%	81.82%	107.27%	100.00%	-
NAPS	11.33	9.23	8.58	8.44	7.33	6.60	6.34	10.15%
YoY %	22.75%	7.58%	1.66%	15.14%	11.06%	4.10%	-	-
Horiz. %	178.71%	145.58%	135.33%	133.12%	115.62%	104.10%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 418,313
RPS	2,509.18	1,589.08	73.05	59.99	50.28	62.62	54.79	89.09%
YoY %	57.90%	2,075.33%	21.77%	19.31%	-19.71%	14.29%	-	-
Horiz. %	4,579.63%	2,900.31%	133.33%	109.49%	91.77%	114.29%	100.00%	-
EPS	125.34	127.28	143.19	155.91	118.45	81.37	114.05	1.58%
YoY %	-1.52%	-11.11%	-8.16%	31.63%	45.57%	-28.65%	-	-
Horiz. %	109.90%	111.60%	125.55%	136.70%	103.86%	71.35%	100.00%	-
DPS	51.39	61.03	89.48	61.81	43.20	57.24	53.67	-0.72%
YoY %	-15.80%	-31.79%	44.77%	43.08%	-24.53%	6.65%	-	-
Horiz. %	95.75%	113.71%	166.72%	115.17%	80.49%	106.65%	100.00%	-
NAPS	10.5124	8.64	8.0611	7.9577	7.0055	6.3434	6.1707	9.28%
YoY %	21.67%	7.18%	1.30%	13.59%	10.44%	2.80%	-	-
Horiz. %	170.36%	140.02%	130.64%	128.96%	113.53%	102.80%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	19.80	18.70	18.38	17.12	10.80	8.85	10.60	-
P/RPS	0.73	1.10	23.64	26.91	20.53	13.58	18.83	-41.80%
YoY %	-33.64%	-95.35%	-12.15%	31.08%	51.18%	-27.88%	-	-
Horiz. %	3.88%	5.84%	125.54%	142.91%	109.03%	72.12%	100.00%	-
P/EPS	14.66	13.75	12.06	10.35	8.71	10.45	9.05	8.36%
YoY %	6.62%	14.01%	16.52%	18.83%	-16.65%	15.47%	-	-
Horiz. %	161.99%	151.93%	133.26%	114.36%	96.24%	115.47%	100.00%	-
EY	6.82	7.27	8.29	9.66	11.48	9.57	11.05	-7.72%
YoY %	-6.19%	-12.30%	-14.18%	-15.85%	19.96%	-13.39%	-	-
Horiz. %	61.72%	65.79%	75.02%	87.42%	103.89%	86.61%	100.00%	-
DY	2.78	3.48	5.17	3.80	4.17	6.67	5.19	-9.87%
YoY %	-20.11%	-32.69%	36.05%	-8.87%	-37.48%	28.52%	-	-
Horiz. %	53.56%	67.05%	99.61%	73.22%	80.35%	128.52%	100.00%	-
P/NAPS	1.75	2.03	2.14	2.03	1.47	1.34	1.67	0.78%
YoY %	-13.79%	-5.14%	5.42%	38.10%	9.70%	-19.76%	-	-
Horiz. %	104.79%	121.56%	128.14%	121.56%	88.02%	80.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	20/08/14	20/08/13	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	-
Price	19.66	18.26	18.96	15.86	11.60	9.30	8.30	-
P/RPS	0.73	1.08	24.39	24.93	22.05	14.27	14.74	-39.38%
YoY %	-32.41%	-95.57%	-2.17%	13.06%	54.52%	-3.19%	-	-
Horiz. %	4.95%	7.33%	165.47%	169.13%	149.59%	96.81%	100.00%	-
P/EPS	14.55	13.43	12.44	9.59	9.36	10.99	7.08	12.74%
YoY %	8.34%	7.96%	29.72%	2.46%	-14.83%	55.23%	-	-
Horiz. %	205.51%	189.69%	175.71%	135.45%	132.20%	155.23%	100.00%	-
EY	6.87	7.45	8.04	10.43	10.68	9.10	14.12	-11.30%
YoY %	-7.79%	-7.34%	-22.91%	-2.34%	17.36%	-35.55%	-	-
Horiz. %	48.65%	52.76%	56.94%	73.87%	75.64%	64.45%	100.00%	-
DY	2.80	3.56	5.01	4.10	3.88	6.34	6.63	-13.37%
YoY %	-21.35%	-28.94%	22.20%	5.67%	-38.80%	-4.37%	-	-
Horiz. %	42.23%	53.70%	75.57%	61.84%	58.52%	95.63%	100.00%	-
P/NAPS	1.74	1.98	2.21	1.88	1.58	1.41	1.31	4.84%
YoY %	-12.12%	-10.41%	17.55%	18.99%	12.06%	7.63%	-	-
Horiz. %	132.82%	151.15%	168.70%	143.51%	120.61%	107.63%	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