[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2002 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- -15.84%
YoY- 264.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 162,028 154,906 155,661 159,442 161,336 162,512 161,377 0.26%
PBT 324,788 160,220 150,048 157,672 181,020 61,706 53,706 230.84%
Tax -70,956 -38,507 -28,064 -31,890 -31,568 -21,357 -15,944 169.82%
NP 253,832 121,713 121,984 125,782 149,452 40,349 37,762 254.93%
-
NP to SH 253,832 121,713 121,984 125,782 149,452 40,349 37,762 254.93%
-
Tax Rate 21.85% 24.03% 18.70% 20.23% 17.44% 34.61% 29.69% -
Total Cost -91,804 33,193 33,677 33,660 11,884 122,163 123,614 -
-
Net Worth 1,745,095 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 1,598,170 6.02%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 72,267 23,161 34,618 - 57,641 - -
Div Payout % - 59.38% 18.99% 27.52% - 142.86% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,745,095 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 1,598,170 6.02%
NOSH 288,445 289,068 289,518 288,490 289,635 288,207 288,999 -0.12%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 156.66% 78.57% 78.37% 78.89% 92.63% 24.83% 23.40% -
ROE 14.55% 7.26% 7.33% 7.66% 9.20% 2.55% 2.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.17 53.59 53.77 55.27 55.70 56.39 55.84 0.39%
EPS 88.00 42.09 42.13 43.60 51.60 14.00 13.07 255.32%
DPS 0.00 25.00 8.00 12.00 0.00 20.00 0.00 -
NAPS 6.05 5.80 5.75 5.69 5.61 5.48 5.53 6.15%
Adjusted Per Share Value based on latest NOSH - 290,090
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.24 39.43 39.62 40.58 41.07 41.37 41.08 0.25%
EPS 64.61 30.98 31.05 32.02 38.04 10.27 9.61 254.98%
DPS 0.00 18.40 5.90 8.81 0.00 14.67 0.00 -
NAPS 4.442 4.2676 4.2374 4.1783 4.1359 4.0202 4.068 6.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 5.30 4.90 5.00 4.50 3.88 3.46 3.62 -
P/RPS 9.44 9.14 9.30 8.14 6.97 6.14 6.48 28.42%
P/EPS 6.02 11.64 11.87 10.32 7.52 24.71 27.70 -63.75%
EY 16.60 8.59 8.43 9.69 13.30 4.05 3.61 175.75%
DY 0.00 5.10 1.60 2.67 0.00 5.78 0.00 -
P/NAPS 0.88 0.84 0.87 0.79 0.69 0.63 0.65 22.31%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 -
Price 5.15 5.15 5.05 4.90 4.18 4.00 3.80 -
P/RPS 9.17 9.61 9.39 8.87 7.50 7.09 6.81 21.87%
P/EPS 5.85 12.23 11.99 11.24 8.10 28.57 29.08 -65.56%
EY 17.09 8.18 8.34 8.90 12.34 3.50 3.44 190.30%
DY 0.00 4.85 1.58 2.45 0.00 5.00 0.00 -
P/NAPS 0.85 0.89 0.88 0.86 0.75 0.73 0.69 14.87%

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