[BKAWAN] YoY TTM Result on 31-Dec-2012 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -4.84%
YoY- -27.89%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,291,020 12,127,374 9,653,428 2,651,914 301,251 234,227 224,659 101.99%
PBT 1,861,909 1,325,727 1,318,016 830,288 807,396 606,241 416,061 28.35%
Tax -287,950 -298,746 -250,842 -95,968 806 -4,771 -5,066 96.02%
NP 1,573,959 1,026,981 1,067,174 734,320 808,202 601,470 410,995 25.06%
-
NP to SH 755,412 481,528 501,788 576,395 799,349 599,892 409,316 10.74%
-
Tax Rate 15.47% 22.53% 19.03% 11.56% -0.10% 0.79% 1.22% -
Total Cost 13,717,061 11,100,393 8,586,254 1,917,594 -506,951 -367,243 -186,336 -
-
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 203,858 246,963 228,406 270,969 397,243 275,235 170,535 3.01%
Div Payout % 26.99% 51.29% 45.52% 47.01% 49.70% 45.88% 41.66% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.61%
NOSH 406,296 408,501 413,628 415,971 416,918 418,819 425,657 -0.77%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.29% 8.47% 11.05% 27.69% 268.28% 256.79% 182.94% -
ROE 12.71% 9.89% 10.64% 14.79% 21.02% 17.95% 13.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,763.51 2,968.75 2,333.84 637.52 72.26 55.93 52.78 103.56%
EPS 185.93 117.88 121.31 138.57 191.73 143.23 96.16 11.61%
DPS 50.00 60.00 55.00 65.00 95.00 65.00 40.00 3.78%
NAPS 14.63 11.92 11.40 9.37 9.12 7.98 7.22 12.48%
Adjusted Per Share Value based on latest NOSH - 415,971
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,446.52 2,733.45 2,175.83 597.73 67.90 52.79 50.64 101.99%
EPS 170.27 108.53 113.10 129.92 180.17 135.21 92.26 10.74%
DPS 45.95 55.66 51.48 61.08 89.54 62.04 38.44 3.01%
NAPS 13.3977 10.9752 10.6282 8.7851 8.5702 7.5331 6.9269 11.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 17.50 17.34 19.60 19.00 17.46 16.90 10.28 -
P/RPS 0.46 0.58 0.84 2.98 24.16 30.22 19.48 -46.42%
P/EPS 9.41 14.71 16.16 13.71 9.11 11.80 10.69 -2.10%
EY 10.62 6.80 6.19 7.29 10.98 8.48 9.35 2.14%
DY 2.86 3.46 2.81 3.42 5.44 3.85 3.89 -4.99%
P/NAPS 1.20 1.45 1.72 2.03 1.91 2.12 1.42 -2.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 -
Price 17.80 18.72 20.00 18.58 18.80 15.98 10.08 -
P/RPS 0.47 0.63 0.86 2.91 26.02 28.57 19.10 -46.05%
P/EPS 9.57 15.88 16.49 13.41 9.81 11.16 10.48 -1.50%
EY 10.45 6.30 6.07 7.46 10.20 8.96 9.54 1.52%
DY 2.81 3.21 2.75 3.50 5.05 4.07 3.97 -5.59%
P/NAPS 1.22 1.57 1.75 1.98 2.06 2.00 1.40 -2.26%

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