[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -10.31%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 220,284 219,242 219,525 223,628 232,864 231,858 215,436 1.49%
PBT 579,688 359,904 303,726 299,860 336,208 276,766 287,353 59.45%
Tax -10,628 -24,447 -5,341 -4,886 -7,044 -3,001 -4,552 75.72%
NP 569,060 335,457 298,385 294,974 329,164 273,765 282,801 59.18%
-
NP to SH 562,332 348,413 290,684 287,352 320,400 266,522 276,058 60.48%
-
Tax Rate 1.83% 6.79% 1.76% 1.63% 2.10% 1.08% 1.58% -
Total Cost -348,776 -116,215 -78,860 -71,346 -96,300 -41,907 -67,365 198.38%
-
Net Worth 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 19.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 216,701 57,801 86,734 - 159,039 46,266 -
Div Payout % - 62.20% 19.88% 30.18% - 59.67% 16.76% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 19.87%
NOSH 432,297 433,403 433,511 433,673 289,169 289,163 289,167 30.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 258.33% 153.01% 135.92% 131.90% 141.35% 118.07% 131.27% -
ROE 21.15% 13.58% 11.95% 12.05% 12.84% 17.13% 13.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.96 50.59 50.64 51.57 80.53 80.18 74.50 -22.31%
EPS 130.08 80.39 67.05 66.26 110.80 61.45 63.65 60.83%
DPS 0.00 50.00 13.33 20.00 0.00 55.00 16.00 -
NAPS 6.15 5.92 5.61 5.50 8.63 5.38 7.00 -8.24%
Adjusted Per Share Value based on latest NOSH - 433,669
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 56.07 55.81 55.88 56.92 59.27 59.02 54.84 1.48%
EPS 143.14 88.69 73.99 73.14 81.56 67.84 70.27 60.48%
DPS 0.00 55.16 14.71 22.08 0.00 40.48 11.78 -
NAPS 6.7673 6.5309 6.1905 6.0713 6.3522 3.9599 5.1524 19.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.40 8.70 8.90 8.25 11.00 8.65 7.90 -
P/RPS 22.37 17.20 17.58 16.00 13.66 10.79 10.60 64.30%
P/EPS 8.76 10.82 13.27 12.45 9.93 9.38 8.28 3.81%
EY 11.41 9.24 7.53 8.03 10.07 10.66 12.08 -3.72%
DY 0.00 5.75 1.50 2.42 0.00 6.36 2.03 -
P/NAPS 1.85 1.47 1.59 1.50 1.27 1.61 1.13 38.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 -
Price 11.40 10.00 8.10 9.10 12.50 10.80 9.25 -
P/RPS 22.37 19.77 16.00 17.65 15.52 13.47 12.42 47.87%
P/EPS 8.76 12.44 12.08 13.73 11.28 11.72 9.69 -6.48%
EY 11.41 8.04 8.28 7.28 8.86 8.53 10.32 6.90%
DY 0.00 5.00 1.65 2.20 0.00 5.09 1.73 -
P/NAPS 1.85 1.69 1.44 1.65 1.45 2.01 1.32 25.15%

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