[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 1.16%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 232,120 220,284 219,242 219,525 223,628 232,864 231,858 0.07%
PBT 524,394 579,688 359,904 303,726 299,860 336,208 276,766 53.05%
Tax -8,380 -10,628 -24,447 -5,341 -4,886 -7,044 -3,001 98.17%
NP 516,014 569,060 335,457 298,385 294,974 329,164 273,765 52.52%
-
NP to SH 509,312 562,332 348,413 290,684 287,352 320,400 266,522 53.93%
-
Tax Rate 1.60% 1.83% 6.79% 1.76% 1.63% 2.10% 1.08% -
Total Cost -283,894 -348,776 -116,215 -78,860 -71,346 -96,300 -41,907 257.60%
-
Net Worth 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 42.34%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 129,573 - 216,701 57,801 86,734 - 159,039 -12.75%
Div Payout % 25.44% - 62.20% 19.88% 30.18% - 59.67% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 42.34%
NOSH 431,913 432,297 433,403 433,511 433,673 289,169 289,163 30.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 222.30% 258.33% 153.01% 135.92% 131.90% 141.35% 118.07% -
ROE 19.27% 21.15% 13.58% 11.95% 12.05% 12.84% 17.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 53.74 50.96 50.59 50.64 51.57 80.53 80.18 -23.39%
EPS 117.92 130.08 80.39 67.05 66.26 110.80 61.45 54.36%
DPS 30.00 0.00 50.00 13.33 20.00 0.00 55.00 -33.21%
NAPS 6.12 6.15 5.92 5.61 5.50 8.63 5.38 8.96%
Adjusted Per Share Value based on latest NOSH - 433,451
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.08 56.07 55.81 55.88 56.92 59.27 59.02 0.06%
EPS 129.64 143.14 88.69 73.99 73.14 81.56 67.84 53.93%
DPS 32.98 0.00 55.16 14.71 22.08 0.00 40.48 -12.75%
NAPS 6.7283 6.7673 6.5309 6.1905 6.0713 6.3522 3.9599 42.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.10 11.40 8.70 8.90 8.25 11.00 8.65 -
P/RPS 18.79 22.37 17.20 17.58 16.00 13.66 10.79 44.69%
P/EPS 8.57 8.76 10.82 13.27 12.45 9.93 9.38 -5.83%
EY 11.68 11.41 9.24 7.53 8.03 10.07 10.66 6.27%
DY 2.97 0.00 5.75 1.50 2.42 0.00 6.36 -39.78%
P/NAPS 1.65 1.85 1.47 1.59 1.50 1.27 1.61 1.64%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 -
Price 11.30 11.40 10.00 8.10 9.10 12.50 10.80 -
P/RPS 21.03 22.37 19.77 16.00 17.65 15.52 13.47 34.54%
P/EPS 9.58 8.76 12.44 12.08 13.73 11.28 11.72 -12.56%
EY 10.44 11.41 8.04 8.28 7.28 8.86 8.53 14.40%
DY 2.65 0.00 5.00 1.65 2.20 0.00 5.09 -35.25%
P/NAPS 1.85 1.85 1.69 1.44 1.65 1.45 2.01 -5.37%

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