[BKAWAN] YoY TTM Result on 31-Mar-2007 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

31-Mar-2007 [#2]

Profit Trend

QoQ- 10.45%

YoY- -1.95%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	229,512	288,502	223,488	233,155	223,314	181,871	153,486	6.93%
YoY %	-20.45%	29.09%	-4.15%	4.41%	22.79%	18.49%	-	-
Horiz. %	149.53%	187.97%	145.61%	151.91%	145.49%	118.49%	100.00%	-
PBT	431,698	401,333	472,171	269,721	310,697	291,366	277,148	7.66%
YoY %	7.57%	-15.00%	75.06%	-13.19%	6.63%	5.13%	-	-
Horiz. %	155.76%	144.81%	170.37%	97.32%	112.11%	105.13%	100.00%	-
Tax	-4,628	-11,691	-6,194	-3,382	-38,933	-76,892	-79,600	-37.74%
YoY %	60.41%	-88.75%	-83.15%	91.31%	49.37%	3.40%	-	-
Horiz. %	5.81%	14.69%	7.78%	4.25%	48.91%	96.60%	100.00%	-
NP	427,070	389,642	465,977	266,339	271,764	214,474	197,548	13.70%
YoY %	9.61%	-16.38%	74.96%	-2.00%	26.71%	8.57%	-	-
Horiz. %	216.19%	197.24%	235.88%	134.82%	137.57%	108.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	426,221	380,134	459,393	258,764	263,914	214,474	197,548	13.66%
YoY %	12.12%	-17.25%	77.53%	-1.95%	23.05%	8.57%	-	-
Horiz. %	215.76%	192.43%	232.55%	130.99%	133.59%	108.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.07%	2.91%	1.31%	1.25%	12.53%	26.39%	28.72%	-
YoY %	-63.23%	122.14%	4.80%	-90.02%	-52.52%	-8.11%	-	-
Horiz. %	3.73%	10.13%	4.56%	4.35%	43.63%	91.89%	100.00%	-
Total Cost	-197,558	-101,140	-242,489	-33,184	-48,450	-32,603	-44,062	28.39%
YoY %	-95.33%	58.29%	-630.74%	31.51%	-48.61%	26.01%	-	-
Horiz. %	448.36%	229.54%	550.34%	75.31%	109.96%	73.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,007,396	2,708,666	2,643,418	2,385,184	2,024,615	2,023,823	1,923,311	7.73%
YoY %	11.03%	2.47%	10.83%	17.81%	0.04%	5.23%	-	-
Horiz. %	156.37%	140.83%	137.44%	124.01%	105.27%	105.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	191,685	253,959	238,136	167,701	133,005	89,638	69,409	18.43%
YoY %	-24.52%	6.64%	42.00%	26.09%	48.38%	29.14%	-	-
Horiz. %	276.17%	365.89%	343.09%	241.61%	191.63%	129.14%	100.00%	-
Div Payout %	44.97%	66.81%	51.84%	64.81%	50.40%	41.79%	35.14%	-
YoY %	-32.69%	28.88%	-20.01%	28.59%	20.60%	18.92%	-	-
Horiz. %	127.97%	190.13%	147.52%	184.43%	143.43%	118.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	3,007,396	2,708,666	2,643,418	2,385,184	2,024,615	2,023,823	1,923,311	7.73%
YoY %	11.03%	2.47%	10.83%	17.81%	0.04%	5.23%	-	-
Horiz. %	156.37%	140.83%	137.44%	124.01%	105.27%	105.23%	100.00%	-
NOSH	425,374	426,561	431,931	433,669	289,230	289,117	289,219	6.63%
YoY %	-0.28%	-1.24%	-0.40%	49.94%	0.04%	-0.04%	-	-
Horiz. %	147.08%	147.49%	149.34%	149.94%	100.00%	99.96%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	186.08%	135.06%	208.50%	114.23%	121.70%	117.93%	128.71%	-
YoY %	37.78%	-35.22%	82.53%	-6.14%	3.20%	-8.38%	-	-
Horiz. %	144.57%	104.93%	161.99%	88.75%	94.55%	91.62%	100.00%	-
ROE	14.17%	14.03%	17.38%	10.85%	13.04%	10.60%	10.27%	-
YoY %	1.00%	-19.28%	60.18%	-16.79%	23.02%	3.21%	-	-
Horiz. %	137.97%	136.61%	169.23%	105.65%	126.97%	103.21%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	53.96	67.63	51.74	53.76	77.21	62.91	53.07	0.27%
YoY %	-20.21%	30.71%	-3.76%	-30.37%	22.73%	18.54%	-	-
Horiz. %	101.68%	127.44%	97.49%	101.30%	145.49%	118.54%	100.00%	-
EPS	100.20	89.12	106.36	59.67	91.25	74.18	68.30	6.59%
YoY %	12.43%	-16.21%	78.25%	-34.61%	23.01%	8.61%	-	-
Horiz. %	146.71%	130.48%	155.72%	87.36%	133.60%	108.61%	100.00%	-
DPS	45.00	59.00	55.00	38.67	46.00	31.00	24.00	11.03%
YoY %	-23.73%	7.27%	42.23%	-15.93%	48.39%	29.17%	-	-
Horiz. %	187.50%	245.83%	229.17%	161.12%	191.67%	129.17%	100.00%	-
NAPS	7.07	6.35	6.12	5.50	7.00	7.00	6.65	1.02%
YoY %	11.34%	3.76%	11.27%	-21.43%	0.00%	5.26%	-	-
Horiz. %	106.32%	95.49%	92.03%	82.71%	105.26%	105.26%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 433,669
RPS	51.73	65.03	50.37	52.55	50.33	40.99	34.59	6.93%
YoY %	-20.45%	29.10%	-4.15%	4.41%	22.79%	18.50%	-	-
Horiz. %	149.55%	188.00%	145.62%	151.92%	145.50%	118.50%	100.00%	-
EPS	96.07	85.68	103.54	58.32	59.48	48.34	44.53	13.66%
YoY %	12.13%	-17.25%	77.54%	-1.95%	23.05%	8.56%	-	-
Horiz. %	215.74%	192.41%	232.52%	130.97%	133.57%	108.56%	100.00%	-
DPS	43.20	57.24	53.67	37.80	29.98	20.20	15.64	18.44%
YoY %	-24.53%	6.65%	41.98%	26.08%	48.42%	29.16%	-	-
Horiz. %	276.21%	365.98%	343.16%	241.69%	191.69%	129.16%	100.00%	-
NAPS	6.7785	6.1052	5.9581	5.3761	4.5634	4.5616	4.335	7.73%
YoY %	11.03%	2.47%	10.83%	17.81%	0.04%	5.23%	-	-
Horiz. %	156.37%	140.84%	137.44%	124.02%	105.27%	105.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	10.68	8.00	10.10	8.25	7.65	6.00	5.95	-
P/RPS	19.79	11.83	19.52	15.35	9.91	9.54	11.21	9.93%
YoY %	67.29%	-39.40%	27.17%	54.89%	3.88%	-14.90%	-	-
Horiz. %	176.54%	105.53%	174.13%	136.93%	88.40%	85.10%	100.00%	-
P/EPS	10.66	8.98	9.50	13.83	8.38	8.09	8.71	3.42%
YoY %	18.71%	-5.47%	-31.31%	65.04%	3.58%	-7.12%	-	-
Horiz. %	122.39%	103.10%	109.07%	158.78%	96.21%	92.88%	100.00%	-
EY	9.38	11.14	10.53	7.23	11.93	12.36	11.48	-3.30%
YoY %	-15.80%	5.79%	45.64%	-39.40%	-3.48%	7.67%	-	-
Horiz. %	81.71%	97.04%	91.72%	62.98%	103.92%	107.67%	100.00%	-
DY	4.21	7.37	5.45	4.69	6.01	5.17	4.03	0.73%
YoY %	-42.88%	35.23%	16.20%	-21.96%	16.25%	28.29%	-	-
Horiz. %	104.47%	182.88%	135.24%	116.38%	149.13%	128.29%	100.00%	-
P/NAPS	1.51	1.26	1.65	1.50	1.09	0.86	0.89	9.20%
YoY %	19.84%	-23.64%	10.00%	37.61%	26.74%	-3.37%	-	-
Horiz. %	169.66%	141.57%	185.39%	168.54%	122.47%	96.63%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	27/05/09	21/05/08	23/05/07	24/05/06	18/05/05	17/05/04	-
Price	10.40	8.80	11.30	9.10	7.80	5.85	6.00	-
P/RPS	19.28	13.01	21.84	16.93	10.10	9.30	11.31	9.29%
YoY %	48.19%	-40.43%	29.00%	67.62%	8.60%	-17.77%	-	-
Horiz. %	170.47%	115.03%	193.10%	149.69%	89.30%	82.23%	100.00%	-
P/EPS	10.38	9.87	10.62	15.25	8.55	7.89	8.78	2.82%
YoY %	5.17%	-7.06%	-30.36%	78.36%	8.37%	-10.14%	-	-
Horiz. %	118.22%	112.41%	120.96%	173.69%	97.38%	89.86%	100.00%	-
EY	9.63	10.13	9.41	6.56	11.70	12.68	11.38	-2.74%
YoY %	-4.94%	7.65%	43.45%	-43.93%	-7.73%	11.42%	-	-
Horiz. %	84.62%	89.02%	82.69%	57.64%	102.81%	111.42%	100.00%	-
DY	4.33	6.70	4.87	4.25	5.90	5.30	4.00	1.32%
YoY %	-35.37%	37.58%	14.59%	-27.97%	11.32%	32.50%	-	-
Horiz. %	108.25%	167.50%	121.75%	106.25%	147.50%	132.50%	100.00%	-
P/NAPS	1.47	1.39	1.85	1.65	1.11	0.84	0.90	8.51%
YoY %	5.76%	-24.86%	12.12%	48.65%	32.14%	-6.67%	-	-
Horiz. %	163.33%	154.44%	205.56%	183.33%	123.33%	93.33%	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