[BKAWAN] YoY TTM Result on 31-Dec-2007 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

31-Dec-2007 [#1]

Profit Trend

QoQ- 17.36%

YoY- 74.52%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	234,227	224,659	298,874	216,097	233,328	218,986	169,311	5.55%
YoY %	4.26%	-24.83%	38.31%	-7.38%	6.55%	29.34%	-	-
Horiz. %	138.34%	132.69%	176.52%	127.63%	137.81%	129.34%	100.00%	-
PBT	606,241	416,061	429,695	420,774	245,279	327,425	304,352	12.16%
YoY %	45.71%	-3.17%	2.12%	71.55%	-25.09%	7.58%	-	-
Horiz. %	199.19%	136.70%	141.18%	138.25%	80.59%	107.58%	100.00%	-
Tax	-4,771	-5,066	-10,972	-5,343	-3,665	-59,602	-75,997	-36.94%
YoY %	5.82%	53.83%	-105.35%	-45.78%	93.85%	21.57%	-	-
Horiz. %	6.28%	6.67%	14.44%	7.03%	4.82%	78.43%	100.00%	-
NP	601,470	410,995	418,723	415,431	241,614	267,823	228,355	17.50%
YoY %	46.34%	-1.85%	0.79%	71.94%	-9.79%	17.28%	-	-
Horiz. %	263.39%	179.98%	183.36%	181.92%	105.81%	117.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	599,892	409,316	408,852	408,896	234,292	261,340	228,355	17.45%
YoY %	46.56%	0.11%	-0.01%	74.52%	-10.35%	14.44%	-	-
Horiz. %	262.70%	179.25%	179.04%	179.06%	102.60%	114.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.79%	1.22%	2.55%	1.27%	1.49%	18.20%	24.97%	-
YoY %	-35.25%	-52.16%	100.79%	-14.77%	-91.81%	-27.11%	-	-
Horiz. %	3.16%	4.89%	10.21%	5.09%	5.97%	72.89%	100.00%	-
Total Cost	-367,243	-186,336	-119,849	-199,334	-8,286	-48,837	-59,044	35.59%
YoY %	-97.09%	-55.48%	39.88%	-2,305.67%	83.03%	17.29%	-	-
Horiz. %	621.98%	315.59%	202.98%	337.60%	14.03%	82.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,342,179	3,073,247	2,819,752	2,658,626	2,313,357	2,350,689	2,067,354	8.33%
YoY %	8.75%	8.99%	6.06%	14.93%	-1.59%	13.71%	-	-
Horiz. %	161.66%	148.66%	136.39%	128.60%	111.90%	113.71%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	275,235	170,535	276,093	216,713	159,041	115,644	86,752	21.20%
YoY %	61.40%	-38.23%	27.40%	36.26%	37.53%	33.30%	-	-
Horiz. %	317.27%	196.58%	318.26%	249.81%	183.33%	133.30%	100.00%	-
Div Payout %	45.88%	41.66%	67.53%	53.00%	67.88%	44.25%	37.99%	-
YoY %	10.13%	-38.31%	27.42%	-21.92%	53.40%	16.48%	-	-
Horiz. %	120.77%	109.66%	177.76%	139.51%	178.68%	116.48%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	3,342,179	3,073,247	2,819,752	2,658,626	2,313,357	2,350,689	2,067,354	8.33%
YoY %	8.75%	8.99%	6.06%	14.93%	-1.59%	13.71%	-	-
Horiz. %	161.66%	148.66%	136.39%	128.60%	111.90%	113.71%	100.00%	-
NOSH	418,819	425,657	426,588	432,297	289,169	289,137	289,140	6.36%
YoY %	-1.61%	-0.22%	-1.32%	49.50%	0.01%	-0.00%	-	-
Horiz. %	144.85%	147.21%	147.54%	149.51%	100.01%	100.00%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	256.79%	182.94%	140.10%	192.24%	103.55%	122.30%	134.87%	-
YoY %	40.37%	30.58%	-27.12%	85.65%	-15.33%	-9.32%	-	-
Horiz. %	190.40%	135.64%	103.88%	142.54%	76.78%	90.68%	100.00%	-
ROE	17.95%	13.32%	14.50%	15.38%	10.13%	11.12%	11.05%	-
YoY %	34.76%	-8.14%	-5.72%	51.83%	-8.90%	0.63%	-	-
Horiz. %	162.44%	120.54%	131.22%	139.19%	91.67%	100.63%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	55.93	52.78	70.06	49.99	80.69	75.74	58.56	-0.76%
YoY %	5.97%	-24.66%	40.15%	-38.05%	6.54%	29.34%	-	-
Horiz. %	95.51%	90.13%	119.64%	85.37%	137.79%	129.34%	100.00%	-
EPS	143.23	96.16	95.84	94.59	81.02	90.39	78.98	10.42%
YoY %	48.95%	0.33%	1.32%	16.75%	-10.37%	14.45%	-	-
Horiz. %	181.35%	121.75%	121.35%	119.76%	102.58%	114.45%	100.00%	-
DPS	65.00	40.00	64.00	50.00	55.00	40.00	30.00	13.74%
YoY %	62.50%	-37.50%	28.00%	-9.09%	37.50%	33.33%	-	-
Horiz. %	216.67%	133.33%	213.33%	166.67%	183.33%	133.33%	100.00%	-
NAPS	7.98	7.22	6.61	6.15	8.00	8.13	7.15	1.84%
YoY %	10.53%	9.23%	7.48%	-23.12%	-1.60%	13.71%	-	-
Horiz. %	111.61%	100.98%	92.45%	86.01%	111.89%	113.71%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 432,297
RPS	52.79	50.64	67.36	48.71	52.59	49.36	38.16	5.55%
YoY %	4.25%	-24.82%	38.29%	-7.38%	6.54%	29.35%	-	-
Horiz. %	138.34%	132.70%	176.52%	127.65%	137.81%	129.35%	100.00%	-
EPS	135.21	92.26	92.15	92.16	52.81	58.90	51.47	17.45%
YoY %	46.55%	0.12%	-0.01%	74.51%	-10.34%	14.44%	-	-
Horiz. %	262.70%	179.25%	179.04%	179.06%	102.60%	114.44%	100.00%	-
DPS	62.04	38.44	62.23	48.85	35.85	26.07	19.55	21.21%
YoY %	61.39%	-38.23%	27.39%	36.26%	37.51%	33.35%	-	-
Horiz. %	317.34%	196.62%	318.31%	249.87%	183.38%	133.35%	100.00%	-
NAPS	7.5331	6.9269	6.3556	5.9924	5.2142	5.2983	4.6597	8.33%
YoY %	8.75%	8.99%	6.06%	14.92%	-1.59%	13.70%	-	-
Horiz. %	161.66%	148.66%	136.40%	128.60%	111.90%	113.70%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	16.90	10.28	7.90	11.40	11.00	7.55	6.10	-
P/RPS	30.22	19.48	11.28	22.81	13.63	9.97	10.42	19.40%
YoY %	55.13%	72.70%	-50.55%	67.35%	36.71%	-4.32%	-	-
Horiz. %	290.02%	186.95%	108.25%	218.91%	130.81%	95.68%	100.00%	-
P/EPS	11.80	10.69	8.24	12.05	13.58	8.35	7.72	7.32%
YoY %	10.38%	29.73%	-31.62%	-11.27%	62.63%	8.16%	-	-
Horiz. %	152.85%	138.47%	106.74%	156.09%	175.91%	108.16%	100.00%	-
EY	8.48	9.35	12.13	8.30	7.37	11.97	12.95	-6.81%
YoY %	-9.30%	-22.92%	46.14%	12.62%	-38.43%	-7.57%	-	-
Horiz. %	65.48%	72.20%	93.67%	64.09%	56.91%	92.43%	100.00%	-
DY	3.85	3.89	8.10	4.39	5.00	5.30	4.92	-4.00%
YoY %	-1.03%	-51.98%	84.51%	-12.20%	-5.66%	7.72%	-	-
Horiz. %	78.25%	79.07%	164.63%	89.23%	101.63%	107.72%	100.00%	-
P/NAPS	2.12	1.42	1.20	1.85	1.38	0.93	0.85	16.44%
YoY %	49.30%	18.33%	-35.14%	34.06%	48.39%	9.41%	-	-
Horiz. %	249.41%	167.06%	141.18%	217.65%	162.35%	109.41%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	24/02/10	18/02/09	20/02/08	14/02/07	22/02/06	23/02/05	-
Price	15.98	10.08	8.40	11.40	12.50	7.85	5.90	-
P/RPS	28.57	19.10	11.99	22.81	15.49	10.36	10.08	18.95%
YoY %	49.58%	59.30%	-47.44%	47.26%	49.52%	2.78%	-	-
Horiz. %	283.43%	189.48%	118.95%	226.29%	153.67%	102.78%	100.00%	-
P/EPS	11.16	10.48	8.76	12.05	15.43	8.68	7.47	6.91%
YoY %	6.49%	19.63%	-27.30%	-21.91%	77.76%	16.20%	-	-
Horiz. %	149.40%	140.29%	117.27%	161.31%	206.56%	116.20%	100.00%	-
EY	8.96	9.54	11.41	8.30	6.48	11.51	13.39	-6.47%
YoY %	-6.08%	-16.39%	37.47%	28.09%	-43.70%	-14.04%	-	-
Horiz. %	66.92%	71.25%	85.21%	61.99%	48.39%	85.96%	100.00%	-
DY	4.07	3.97	7.62	4.39	4.40	5.10	5.08	-3.62%
YoY %	2.52%	-47.90%	73.58%	-0.23%	-13.73%	0.39%	-	-
Horiz. %	80.12%	78.15%	150.00%	86.42%	86.61%	100.39%	100.00%	-
P/NAPS	2.00	1.40	1.27	1.85	1.56	0.97	0.83	15.77%
YoY %	42.86%	10.24%	-31.35%	18.59%	60.82%	16.87%	-	-
Horiz. %	240.96%	168.67%	153.01%	222.89%	187.95%	116.87%	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