[BKAWAN] YoY TTM Result on 31-Mar-2009 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

31-Mar-2009 [#2]

Profit Trend

QoQ- -7.02%

YoY- -17.25%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	314,528	248,533	229,512	288,502	223,488	233,155	223,314	5.86%
YoY %	26.55%	8.29%	-20.45%	29.09%	-4.15%	4.41%	-	-
Horiz. %	140.85%	111.29%	102.78%	129.19%	100.08%	104.41%	100.00%	-
PBT	734,774	692,265	431,698	401,333	472,171	269,721	310,697	15.41%
YoY %	6.14%	60.36%	7.57%	-15.00%	75.06%	-13.19%	-	-
Horiz. %	236.49%	222.81%	138.95%	129.17%	151.97%	86.81%	100.00%	-
Tax	306	-6,814	-4,628	-11,691	-6,194	-3,382	-38,933	-
YoY %	104.49%	-47.23%	60.41%	-88.75%	-83.15%	91.31%	-	-
Horiz. %	-0.79%	17.50%	11.89%	30.03%	15.91%	8.69%	100.00%	-
NP	735,080	685,451	427,070	389,642	465,977	266,339	271,764	18.02%
YoY %	7.24%	60.50%	9.61%	-16.38%	74.96%	-2.00%	-	-
Horiz. %	270.48%	252.22%	157.15%	143.38%	171.46%	98.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	726,744	682,297	426,221	380,134	459,393	258,764	263,914	18.37%
YoY %	6.51%	60.08%	12.12%	-17.25%	77.53%	-1.95%	-	-
Horiz. %	275.37%	258.53%	161.50%	144.04%	174.07%	98.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.04%	0.98%	1.07%	2.91%	1.31%	1.25%	12.53%	-
YoY %	-104.08%	-8.41%	-63.23%	122.14%	4.80%	-90.02%	-	-
Horiz. %	-0.32%	7.82%	8.54%	23.22%	10.45%	9.98%	100.00%	-
Total Cost	-420,552	-436,918	-197,558	-101,140	-242,489	-33,184	-48,450	43.31%
YoY %	3.75%	-121.16%	-95.33%	58.29%	-630.74%	31.51%	-	-
Horiz. %	868.01%	901.79%	407.76%	208.75%	500.49%	68.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,668,631	3,310,743	3,007,396	2,708,666	2,643,418	2,385,184	2,024,615	10.40%
YoY %	10.81%	10.09%	11.03%	2.47%	10.83%	17.81%	-	-
Horiz. %	181.20%	163.52%	148.54%	133.79%	130.56%	117.81%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	396,994	274,212	191,685	253,959	238,136	167,701	133,005	19.97%
YoY %	44.78%	43.05%	-24.52%	6.64%	42.00%	26.09%	-	-
Horiz. %	298.48%	206.17%	144.12%	190.94%	179.04%	126.09%	100.00%	-
Div Payout %	54.63%	40.19%	44.97%	66.81%	51.84%	64.81%	50.40%	-
YoY %	35.93%	-10.63%	-32.69%	28.88%	-20.01%	28.59%	-	-
Horiz. %	108.39%	79.74%	89.23%	132.56%	102.86%	128.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	3,668,631	3,310,743	3,007,396	2,708,666	2,643,418	2,385,184	2,024,615	10.40%
YoY %	10.81%	10.09%	11.03%	2.47%	10.83%	17.81%	-	-
Horiz. %	181.20%	163.52%	148.54%	133.79%	130.56%	117.81%	100.00%	-
NOSH	416,889	418,551	425,374	426,561	431,931	433,669	289,230	6.27%
YoY %	-0.40%	-1.60%	-0.28%	-1.24%	-0.40%	49.94%	-	-
Horiz. %	144.14%	144.71%	147.07%	147.48%	149.34%	149.94%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	233.71%	275.80%	186.08%	135.06%	208.50%	114.23%	121.70%	-
YoY %	-15.26%	48.22%	37.78%	-35.22%	82.53%	-6.14%	-	-
Horiz. %	192.04%	226.62%	152.90%	110.98%	171.32%	93.86%	100.00%	-
ROE	19.81%	20.61%	14.17%	14.03%	17.38%	10.85%	13.04%	-
YoY %	-3.88%	45.45%	1.00%	-19.28%	60.18%	-16.79%	-	-
Horiz. %	151.92%	158.05%	108.67%	107.59%	133.28%	83.21%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	75.45	59.38	53.96	67.63	51.74	53.76	77.21	-0.38%
YoY %	27.06%	10.04%	-20.21%	30.71%	-3.76%	-30.37%	-	-
Horiz. %	97.72%	76.91%	69.89%	87.59%	67.01%	69.63%	100.00%	-
EPS	174.33	163.01	100.20	89.12	106.36	59.67	91.25	11.38%
YoY %	6.94%	62.68%	12.43%	-16.21%	78.25%	-34.61%	-	-
Horiz. %	191.05%	178.64%	109.81%	97.67%	116.56%	65.39%	100.00%	-
DPS	95.00	65.00	45.00	59.00	55.00	38.67	46.00	12.83%
YoY %	46.15%	44.44%	-23.73%	7.27%	42.23%	-15.93%	-	-
Horiz. %	206.52%	141.30%	97.83%	128.26%	119.57%	84.07%	100.00%	-
NAPS	8.80	7.91	7.07	6.35	6.12	5.50	7.00	3.88%
YoY %	11.25%	11.88%	11.34%	3.76%	11.27%	-21.43%	-	-
Horiz. %	125.71%	113.00%	101.00%	90.71%	87.43%	78.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,561
RPS	70.89	56.02	51.73	65.03	50.37	52.55	50.33	5.86%
YoY %	26.54%	8.29%	-20.45%	29.10%	-4.15%	4.41%	-	-
Horiz. %	140.85%	111.31%	102.78%	129.21%	100.08%	104.41%	100.00%	-
EPS	163.80	153.79	96.07	85.68	103.54	58.32	59.48	18.37%
YoY %	6.51%	60.08%	12.13%	-17.25%	77.54%	-1.95%	-	-
Horiz. %	275.39%	258.56%	161.52%	144.05%	174.08%	98.05%	100.00%	-
DPS	89.48	61.81	43.20	57.24	53.67	37.80	29.98	19.97%
YoY %	44.77%	43.08%	-24.53%	6.65%	41.98%	26.08%	-	-
Horiz. %	298.47%	206.17%	144.10%	190.93%	179.02%	126.08%	100.00%	-
NAPS	8.2689	7.4622	6.7785	6.1052	5.9581	5.3761	4.5634	10.40%
YoY %	10.81%	10.09%	11.03%	2.47%	10.83%	17.81%	-	-
Horiz. %	181.20%	163.52%	148.54%	133.79%	130.56%	117.81%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	18.68	15.24	10.68	8.00	10.10	8.25	7.65	-
P/RPS	24.76	25.67	19.79	11.83	19.52	15.35	9.91	16.47%
YoY %	-3.54%	29.71%	67.29%	-39.40%	27.17%	54.89%	-	-
Horiz. %	249.85%	259.03%	199.70%	119.37%	196.97%	154.89%	100.00%	-
P/EPS	10.72	9.35	10.66	8.98	9.50	13.83	8.38	4.18%
YoY %	14.65%	-12.29%	18.71%	-5.47%	-31.31%	65.04%	-	-
Horiz. %	127.92%	111.58%	127.21%	107.16%	113.37%	165.04%	100.00%	-
EY	9.33	10.70	9.38	11.14	10.53	7.23	11.93	-4.01%
YoY %	-12.80%	14.07%	-15.80%	5.79%	45.64%	-39.40%	-	-
Horiz. %	78.21%	89.69%	78.63%	93.38%	88.26%	60.60%	100.00%	-
DY	5.09	4.27	4.21	7.37	5.45	4.69	6.01	-2.72%
YoY %	19.20%	1.43%	-42.88%	35.23%	16.20%	-21.96%	-	-
Horiz. %	84.69%	71.05%	70.05%	122.63%	90.68%	78.04%	100.00%	-
P/NAPS	2.12	1.93	1.51	1.26	1.65	1.50	1.09	11.71%
YoY %	9.84%	27.81%	19.84%	-23.64%	10.00%	37.61%	-	-
Horiz. %	194.50%	177.06%	138.53%	115.60%	151.38%	137.61%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	25/05/11	26/05/10	27/05/09	21/05/08	23/05/07	24/05/06	-
Price	17.90	16.22	10.40	8.80	11.30	9.10	7.80	-
P/RPS	23.73	27.32	19.28	13.01	21.84	16.93	10.10	15.28%
YoY %	-13.14%	41.70%	48.19%	-40.43%	29.00%	67.62%	-	-
Horiz. %	234.95%	270.50%	190.89%	128.81%	216.24%	167.62%	100.00%	-
P/EPS	10.27	9.95	10.38	9.87	10.62	15.25	8.55	3.09%
YoY %	3.22%	-4.14%	5.17%	-7.06%	-30.36%	78.36%	-	-
Horiz. %	120.12%	116.37%	121.40%	115.44%	124.21%	178.36%	100.00%	-
EY	9.74	10.05	9.63	10.13	9.41	6.56	11.70	-3.00%
YoY %	-3.08%	4.36%	-4.94%	7.65%	43.45%	-43.93%	-	-
Horiz. %	83.25%	85.90%	82.31%	86.58%	80.43%	56.07%	100.00%	-
DY	5.31	4.01	4.33	6.70	4.87	4.25	5.90	-1.73%
YoY %	32.42%	-7.39%	-35.37%	37.58%	14.59%	-27.97%	-	-
Horiz. %	90.00%	67.97%	73.39%	113.56%	82.54%	72.03%	100.00%	-
P/NAPS	2.03	2.05	1.47	1.39	1.85	1.65	1.11	10.57%
YoY %	-0.98%	39.46%	5.76%	-24.86%	12.12%	48.65%	-	-
Horiz. %	182.88%	184.68%	132.43%	125.23%	166.67%	148.65%	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