[BKAWAN] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 21.33%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,651,914 301,251 234,227 224,659 298,874 216,097 233,328 49.88%
PBT 830,288 807,396 606,241 416,061 429,695 420,774 245,279 22.51%
Tax -95,968 806 -4,771 -5,066 -10,972 -5,343 -3,665 72.23%
NP 734,320 808,202 601,470 410,995 418,723 415,431 241,614 20.33%
-
NP to SH 576,395 799,349 599,892 409,316 408,852 408,896 234,292 16.17%
-
Tax Rate 11.56% -0.10% 0.79% 1.22% 2.55% 1.27% 1.49% -
Total Cost 1,917,594 -506,951 -367,243 -186,336 -119,849 -199,334 -8,286 -
-
Net Worth 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,313,357 9.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 270,969 397,243 275,235 170,535 276,093 216,713 159,041 9.27%
Div Payout % 47.01% 49.70% 45.88% 41.66% 67.53% 53.00% 67.88% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 2,313,357 9.07%
NOSH 415,971 416,918 418,819 425,657 426,588 432,297 289,169 6.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.69% 268.28% 256.79% 182.94% 140.10% 192.24% 103.55% -
ROE 14.79% 21.02% 17.95% 13.32% 14.50% 15.38% 10.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 637.52 72.26 55.93 52.78 70.06 49.99 80.69 41.08%
EPS 138.57 191.73 143.23 96.16 95.84 94.59 81.02 9.34%
DPS 65.00 95.00 65.00 40.00 64.00 50.00 55.00 2.82%
NAPS 9.37 9.12 7.98 7.22 6.61 6.15 8.00 2.66%
Adjusted Per Share Value based on latest NOSH - 425,657
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 597.73 67.90 52.79 50.64 67.36 48.71 52.59 49.89%
EPS 129.92 180.17 135.21 92.26 92.15 92.16 52.81 16.17%
DPS 61.08 89.54 62.04 38.44 62.23 48.85 35.85 9.27%
NAPS 8.7851 8.5702 7.5331 6.9269 6.3556 5.9924 5.2142 9.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 19.00 17.46 16.90 10.28 7.90 11.40 11.00 -
P/RPS 2.98 24.16 30.22 19.48 11.28 22.81 13.63 -22.36%
P/EPS 13.71 9.11 11.80 10.69 8.24 12.05 13.58 0.15%
EY 7.29 10.98 8.48 9.35 12.13 8.30 7.37 -0.18%
DY 3.42 5.44 3.85 3.89 8.10 4.39 5.00 -6.12%
P/NAPS 2.03 1.91 2.12 1.42 1.20 1.85 1.38 6.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 -
Price 18.58 18.80 15.98 10.08 8.40 11.40 12.50 -
P/RPS 2.91 26.02 28.57 19.10 11.99 22.81 15.49 -24.30%
P/EPS 13.41 9.81 11.16 10.48 8.76 12.05 15.43 -2.30%
EY 7.46 10.20 8.96 9.54 11.41 8.30 6.48 2.37%
DY 3.50 5.05 4.07 3.97 7.62 4.39 4.40 -3.73%
P/NAPS 1.98 2.06 2.00 1.40 1.27 1.85 1.56 4.04%

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