[BKAWAN] YoY TTM Result on 31-Dec-2010 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 5.72%
YoY- 46.56%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 9,653,428 2,651,914 301,251 234,227 224,659 298,874 216,097 88.25%
PBT 1,318,016 830,288 807,396 606,241 416,061 429,695 420,774 20.93%
Tax -250,842 -95,968 806 -4,771 -5,066 -10,972 -5,343 89.82%
NP 1,067,174 734,320 808,202 601,470 410,995 418,723 415,431 17.01%
-
NP to SH 501,788 576,395 799,349 599,892 409,316 408,852 408,896 3.46%
-
Tax Rate 19.03% 11.56% -0.10% 0.79% 1.22% 2.55% 1.27% -
Total Cost 8,586,254 1,917,594 -506,951 -367,243 -186,336 -119,849 -199,334 -
-
Net Worth 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 10.01%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 228,406 270,969 397,243 275,235 170,535 276,093 216,713 0.87%
Div Payout % 45.52% 47.01% 49.70% 45.88% 41.66% 67.53% 53.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 10.01%
NOSH 413,628 415,971 416,918 418,819 425,657 426,588 432,297 -0.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.05% 27.69% 268.28% 256.79% 182.94% 140.10% 192.24% -
ROE 10.64% 14.79% 21.02% 17.95% 13.32% 14.50% 15.38% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,333.84 637.52 72.26 55.93 52.78 70.06 49.99 89.64%
EPS 121.31 138.57 191.73 143.23 96.16 95.84 94.59 4.22%
DPS 55.00 65.00 95.00 65.00 40.00 64.00 50.00 1.59%
NAPS 11.40 9.37 9.12 7.98 7.22 6.61 6.15 10.82%
Adjusted Per Share Value based on latest NOSH - 418,819
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,175.83 597.73 67.90 52.79 50.64 67.36 48.71 88.25%
EPS 113.10 129.92 180.17 135.21 92.26 92.15 92.16 3.46%
DPS 51.48 61.08 89.54 62.04 38.44 62.23 48.85 0.87%
NAPS 10.6282 8.7851 8.5702 7.5331 6.9269 6.3556 5.9924 10.01%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 19.60 19.00 17.46 16.90 10.28 7.90 11.40 -
P/RPS 0.84 2.98 24.16 30.22 19.48 11.28 22.81 -42.29%
P/EPS 16.16 13.71 9.11 11.80 10.69 8.24 12.05 5.00%
EY 6.19 7.29 10.98 8.48 9.35 12.13 8.30 -4.76%
DY 2.81 3.42 5.44 3.85 3.89 8.10 4.39 -7.15%
P/NAPS 1.72 2.03 1.91 2.12 1.42 1.20 1.85 -1.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 -
Price 20.00 18.58 18.80 15.98 10.08 8.40 11.40 -
P/RPS 0.86 2.91 26.02 28.57 19.10 11.99 22.81 -42.06%
P/EPS 16.49 13.41 9.81 11.16 10.48 8.76 12.05 5.36%
EY 6.07 7.46 10.20 8.96 9.54 11.41 8.30 -5.07%
DY 2.75 3.50 5.05 4.07 3.97 7.62 4.39 -7.49%
P/NAPS 1.75 1.98 2.06 2.00 1.40 1.27 1.85 -0.92%

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