[BKAWAN] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 4.13%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,876,558 314,528 248,533 229,512 288,502 223,488 233,155 65.91%
PBT 1,013,679 734,774 692,265 431,698 401,333 472,171 269,721 24.66%
Tax -154,327 306 -6,814 -4,628 -11,691 -6,194 -3,382 88.92%
NP 859,352 735,080 685,451 427,070 389,642 465,977 266,339 21.53%
-
NP to SH 573,253 726,744 682,297 426,221 380,134 459,393 258,764 14.16%
-
Tax Rate 15.22% -0.04% 0.98% 1.07% 2.91% 1.31% 1.25% -
Total Cost 4,017,206 -420,552 -436,918 -197,558 -101,140 -242,489 -33,184 -
-
Net Worth 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 8.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 270,770 396,994 274,212 191,685 253,959 238,136 167,701 8.30%
Div Payout % 47.23% 54.63% 40.19% 44.97% 66.81% 51.84% 64.81% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,810,675 3,668,631 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 8.11%
NOSH 415,558 416,889 418,551 425,374 426,561 431,931 433,669 -0.70%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.62% 233.71% 275.80% 186.08% 135.06% 208.50% 114.23% -
ROE 15.04% 19.81% 20.61% 14.17% 14.03% 17.38% 10.85% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,173.49 75.45 59.38 53.96 67.63 51.74 53.76 67.09%
EPS 137.95 174.33 163.01 100.20 89.12 106.36 59.67 14.97%
DPS 65.00 95.00 65.00 45.00 59.00 55.00 38.67 9.03%
NAPS 9.17 8.80 7.91 7.07 6.35 6.12 5.50 8.88%
Adjusted Per Share Value based on latest NOSH - 425,374
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,099.15 70.89 56.02 51.73 65.03 50.37 52.55 65.91%
EPS 129.21 163.80 153.79 96.07 85.68 103.54 58.32 14.16%
DPS 61.03 89.48 61.81 43.20 57.24 53.67 37.80 8.30%
NAPS 8.5891 8.2689 7.4622 6.7785 6.1052 5.9581 5.3761 8.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 18.10 18.68 15.24 10.68 8.00 10.10 8.25 -
P/RPS 1.54 24.76 25.67 19.79 11.83 19.52 15.35 -31.81%
P/EPS 13.12 10.72 9.35 10.66 8.98 9.50 13.83 -0.87%
EY 7.62 9.33 10.70 9.38 11.14 10.53 7.23 0.87%
DY 3.59 5.09 4.27 4.21 7.37 5.45 4.69 -4.35%
P/NAPS 1.97 2.12 1.93 1.51 1.26 1.65 1.50 4.64%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 -
Price 19.10 17.90 16.22 10.40 8.80 11.30 9.10 -
P/RPS 1.63 23.73 27.32 19.28 13.01 21.84 16.93 -32.27%
P/EPS 13.85 10.27 9.95 10.38 9.87 10.62 15.25 -1.59%
EY 7.22 9.74 10.05 9.63 10.13 9.41 6.56 1.60%
DY 3.40 5.31 4.01 4.33 6.70 4.87 4.25 -3.64%
P/NAPS 2.08 2.03 2.05 1.47 1.39 1.85 1.65 3.93%

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