[BKAWAN] YoY TTM Result on 31-Mar-2012 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

24-May-2012

Admission Sponsor

Sponsor

Financial Year

30-Sep-2012

Quarter

31-Mar-2012 [#2]

Profit Trend

QoQ- -9.08%

YoY- 6.51%

Quarter Report

BKB FY2012 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	12,263,692	10,369,043	4,876,558	314,528	248,533	229,512	288,502	86.76%
YoY %	18.27%	112.63%	1,450.44%	26.55%	8.29%	-20.45%	-	-
Horiz. %	4,250.82%	3,594.10%	1,690.30%	109.02%	86.15%	79.55%	100.00%	-
PBT	1,195,719	1,467,489	1,013,679	734,774	692,265	431,698	401,333	19.94%
YoY %	-18.52%	44.77%	37.96%	6.14%	60.36%	7.57%	-	-
Horiz. %	297.94%	365.65%	252.58%	183.08%	172.49%	107.57%	100.00%	-
Tax	-279,050	-282,360	-154,327	306	-6,814	-4,628	-11,691	69.64%
YoY %	1.17%	-82.96%	-50,533.66%	104.49%	-47.23%	60.41%	-	-
Horiz. %	2,386.88%	2,415.19%	1,320.05%	-2.62%	58.28%	39.59%	100.00%	-
NP	916,669	1,185,129	859,352	735,080	685,451	427,070	389,642	15.31%
YoY %	-22.65%	37.91%	16.91%	7.24%	60.50%	9.61%	-	-
Horiz. %	235.26%	304.16%	220.55%	188.66%	175.92%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	439,203	556,087	573,253	726,744	682,297	426,221	380,134	2.43%
YoY %	-21.02%	-2.99%	-21.12%	6.51%	60.08%	12.12%	-	-
Horiz. %	115.54%	146.29%	150.80%	191.18%	179.49%	112.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	19.24%	15.22%	-0.04%	0.98%	1.07%	2.91%	-
YoY %	21.31%	26.41%	38,150.00%	-104.08%	-8.41%	-63.23%	-	-
Horiz. %	802.06%	661.17%	523.02%	-1.37%	33.68%	36.77%	100.00%	-
Total Cost	11,347,023	9,183,914	4,017,206	-420,552	-436,918	-197,558	-101,140	-
YoY %	23.55%	128.61%	1,055.22%	3.75%	-121.16%	-95.33%	-	-
Horiz. %	-11,219.12%	-9,080.40%	-3,971.93%	415.81%	431.99%	195.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,963,020	4,789,570	3,810,675	3,668,631	3,310,743	3,007,396	2,708,666	10.61%
YoY %	3.62%	25.69%	3.87%	10.81%	10.09%	11.03%	-	-
Horiz. %	183.23%	176.82%	140.68%	135.44%	122.23%	111.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	246,251	228,006	270,770	396,994	274,212	191,685	253,959	-0.51%
YoY %	8.00%	-15.79%	-31.79%	44.78%	43.05%	-24.52%	-	-
Horiz. %	96.96%	89.78%	106.62%	156.32%	107.97%	75.48%	100.00%	-
Div Payout %	56.07%	41.00%	47.23%	54.63%	40.19%	44.97%	66.81%	-
YoY %	36.76%	-13.19%	-13.55%	35.93%	-10.63%	-32.69%	-	-
Horiz. %	83.92%	61.37%	70.69%	81.77%	60.16%	67.31%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	4,963,020	4,789,570	3,810,675	3,668,631	3,310,743	3,007,396	2,708,666	10.61%
YoY %	3.62%	25.69%	3.87%	10.81%	10.09%	11.03%	-	-
Horiz. %	183.23%	176.82%	140.68%	135.44%	122.23%	111.03%	100.00%	-
NOSH	408,143	412,894	415,558	416,889	418,551	425,374	426,561	-0.73%
YoY %	-1.15%	-0.64%	-0.32%	-0.40%	-1.60%	-0.28%	-	-
Horiz. %	95.68%	96.80%	97.42%	97.73%	98.12%	99.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.47%	11.43%	17.62%	233.71%	275.80%	186.08%	135.06%	-
YoY %	-34.65%	-35.13%	-92.46%	-15.26%	48.22%	37.78%	-	-
Horiz. %	5.53%	8.46%	13.05%	173.04%	204.21%	137.78%	100.00%	-
ROE	8.85%	11.61%	15.04%	19.81%	20.61%	14.17%	14.03%	-
YoY %	-23.77%	-22.81%	-24.08%	-3.88%	45.45%	1.00%	-	-
Horiz. %	63.08%	82.75%	107.20%	141.20%	146.90%	101.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	3,004.75	2,511.31	1,173.49	75.45	59.38	53.96	67.63	88.14%
YoY %	19.65%	114.00%	1,455.32%	27.06%	10.04%	-20.21%	-	-
Horiz. %	4,442.92%	3,713.31%	1,735.16%	111.56%	87.80%	79.79%	100.00%	-
EPS	107.61	134.68	137.95	174.33	163.01	100.20	89.12	3.19%
YoY %	-20.10%	-2.37%	-20.87%	6.94%	62.68%	12.43%	-	-
Horiz. %	120.75%	151.12%	154.79%	195.61%	182.91%	112.43%	100.00%	-
DPS	60.00	55.00	65.00	95.00	65.00	45.00	59.00	0.28%
YoY %	9.09%	-15.38%	-31.58%	46.15%	44.44%	-23.73%	-	-
Horiz. %	101.69%	93.22%	110.17%	161.02%	110.17%	76.27%	100.00%	-
NAPS	12.16	11.60	9.17	8.80	7.91	7.07	6.35	11.43%
YoY %	4.83%	26.50%	4.20%	11.25%	11.88%	11.34%	-	-
Horiz. %	191.50%	182.68%	144.41%	138.58%	124.57%	111.34%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 416,889
RPS	3,121.62	2,639.35	1,241.29	80.06	63.26	58.42	73.44	86.76%
YoY %	18.27%	112.63%	1,450.45%	26.56%	8.28%	-20.45%	-	-
Horiz. %	4,250.57%	3,593.89%	1,690.21%	109.01%	86.14%	79.55%	100.00%	-
EPS	111.80	141.55	145.92	184.99	173.67	108.49	96.76	2.43%
YoY %	-21.02%	-2.99%	-21.12%	6.52%	60.08%	12.12%	-	-
Horiz. %	115.54%	146.29%	150.81%	191.18%	179.49%	112.12%	100.00%	-
DPS	62.68	58.04	68.92	101.05	69.80	48.79	64.64	-0.51%
YoY %	7.99%	-15.79%	-31.80%	44.77%	43.06%	-24.52%	-	-
Horiz. %	96.97%	89.79%	106.62%	156.33%	107.98%	75.48%	100.00%	-
NAPS	12.633	12.1915	9.6998	9.3382	8.4272	7.6551	6.8947	10.61%
YoY %	3.62%	25.69%	3.87%	10.81%	10.09%	11.03%	-	-
Horiz. %	183.23%	176.82%	140.68%	135.44%	122.23%	111.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	18.24	19.70	18.10	18.68	15.24	10.68	8.00	-
P/RPS	0.61	0.78	1.54	24.76	25.67	19.79	11.83	-38.97%
YoY %	-21.79%	-49.35%	-93.78%	-3.54%	29.71%	67.29%	-	-
Horiz. %	5.16%	6.59%	13.02%	209.30%	216.99%	167.29%	100.00%	-
P/EPS	16.95	14.63	13.12	10.72	9.35	10.66	8.98	11.16%
YoY %	15.86%	11.51%	22.39%	14.65%	-12.29%	18.71%	-	-
Horiz. %	188.75%	162.92%	146.10%	119.38%	104.12%	118.71%	100.00%	-
EY	5.90	6.84	7.62	9.33	10.70	9.38	11.14	-10.04%
YoY %	-13.74%	-10.24%	-18.33%	-12.80%	14.07%	-15.80%	-	-
Horiz. %	52.96%	61.40%	68.40%	83.75%	96.05%	84.20%	100.00%	-
DY	3.29	2.79	3.59	5.09	4.27	4.21	7.37	-12.57%
YoY %	17.92%	-22.28%	-29.47%	19.20%	1.43%	-42.88%	-	-
Horiz. %	44.64%	37.86%	48.71%	69.06%	57.94%	57.12%	100.00%	-
P/NAPS	1.50	1.70	1.97	2.12	1.93	1.51	1.26	2.94%
YoY %	-11.76%	-13.71%	-7.08%	9.84%	27.81%	19.84%	-	-
Horiz. %	119.05%	134.92%	156.35%	168.25%	153.17%	119.84%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	20/05/15	21/05/14	22/05/13	24/05/12	25/05/11	26/05/10	27/05/09	-
Price	18.18	19.78	19.10	17.90	16.22	10.40	8.80	-
P/RPS	0.61	0.79	1.63	23.73	27.32	19.28	13.01	-39.93%
YoY %	-22.78%	-51.53%	-93.13%	-13.14%	41.70%	48.19%	-	-
Horiz. %	4.69%	6.07%	12.53%	182.40%	209.99%	148.19%	100.00%	-
P/EPS	16.89	14.69	13.85	10.27	9.95	10.38	9.87	9.36%
YoY %	14.98%	6.06%	34.86%	3.22%	-4.14%	5.17%	-	-
Horiz. %	171.12%	148.83%	140.32%	104.05%	100.81%	105.17%	100.00%	-
EY	5.92	6.81	7.22	9.74	10.05	9.63	10.13	-8.55%
YoY %	-13.07%	-5.68%	-25.87%	-3.08%	4.36%	-4.94%	-	-
Horiz. %	58.44%	67.23%	71.27%	96.15%	99.21%	95.06%	100.00%	-
DY	3.30	2.78	3.40	5.31	4.01	4.33	6.70	-11.12%
YoY %	18.71%	-18.24%	-35.97%	32.42%	-7.39%	-35.37%	-	-
Horiz. %	49.25%	41.49%	50.75%	79.25%	59.85%	64.63%	100.00%	-
P/NAPS	1.50	1.71	2.08	2.03	2.05	1.47	1.39	1.27%
YoY %	-12.28%	-17.79%	2.46%	-0.98%	39.46%	5.76%	-	-
Horiz. %	107.91%	123.02%	149.64%	146.04%	147.48%	105.76%	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