[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 20.22%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 219,242 219,525 223,628 232,864 231,858 215,436 221,034 -0.54%
PBT 359,904 303,726 299,860 336,208 276,766 287,353 313,950 9.52%
Tax -24,447 -5,341 -4,886 -7,044 -3,001 -4,552 -4,124 227.19%
NP 335,457 298,385 294,974 329,164 273,765 282,801 309,826 5.43%
-
NP to SH 348,413 290,684 287,352 320,400 266,522 276,058 302,868 9.78%
-
Tax Rate 6.79% 1.76% 1.63% 2.10% 1.08% 1.58% 1.31% -
Total Cost -116,215 -78,860 -71,346 -96,300 -41,907 -67,365 -88,792 19.63%
-
Net Worth 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 17.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 216,701 57,801 86,734 - 159,039 46,266 69,398 113.48%
Div Payout % 62.20% 19.88% 30.18% - 59.67% 16.76% 22.91% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 17.10%
NOSH 433,403 433,511 433,673 289,169 289,163 289,167 289,161 30.93%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 153.01% 135.92% 131.90% 141.35% 118.07% 131.27% 140.17% -
ROE 13.58% 11.95% 12.05% 12.84% 17.13% 13.64% 14.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.59 50.64 51.57 80.53 80.18 74.50 76.44 -24.03%
EPS 80.39 67.05 66.26 110.80 61.45 63.65 69.82 9.84%
DPS 50.00 13.33 20.00 0.00 55.00 16.00 24.00 63.04%
NAPS 5.92 5.61 5.50 8.63 5.38 7.00 7.00 -10.56%
Adjusted Per Share Value based on latest NOSH - 289,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.42 49.48 50.40 52.49 52.26 48.56 49.82 -0.53%
EPS 78.53 65.52 64.77 72.22 60.07 62.22 68.26 9.78%
DPS 48.84 13.03 19.55 0.00 35.85 10.43 15.64 113.49%
NAPS 5.7831 5.4816 5.3761 5.6248 3.5065 4.5624 4.5623 17.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 8.70 8.90 8.25 11.00 8.65 7.90 7.65 -
P/RPS 17.20 17.58 16.00 13.66 10.79 10.60 10.01 43.41%
P/EPS 10.82 13.27 12.45 9.93 9.38 8.28 7.30 29.96%
EY 9.24 7.53 8.03 10.07 10.66 12.08 13.69 -23.03%
DY 5.75 1.50 2.42 0.00 6.36 2.03 3.14 49.62%
P/NAPS 1.47 1.59 1.50 1.27 1.61 1.13 1.09 22.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 -
Price 10.00 8.10 9.10 12.50 10.80 9.25 7.80 -
P/RPS 19.77 16.00 17.65 15.52 13.47 12.42 10.20 55.39%
P/EPS 12.44 12.08 13.73 11.28 11.72 9.69 7.45 40.70%
EY 8.04 8.28 7.28 8.86 8.53 10.32 13.43 -28.94%
DY 5.00 1.65 2.20 0.00 5.09 1.73 3.08 38.08%
P/NAPS 1.69 1.44 1.65 1.45 2.01 1.32 1.11 32.31%

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