[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 59.81%
YoY- 30.73%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 188,478 116,060 55,071 219,242 164,644 111,814 58,216 119.00%
PBT 386,974 262,197 144,922 359,904 227,795 149,930 84,052 177.00%
Tax -5,814 -4,190 -2,657 -24,447 -4,006 -2,443 -1,761 121.88%
NP 381,160 258,007 142,265 335,457 223,789 147,487 82,291 178.12%
-
NP to SH 375,609 254,656 140,583 348,413 218,013 143,676 80,100 180.42%
-
Tax Rate 1.50% 1.60% 1.83% 6.79% 1.76% 1.63% 2.10% -
Total Cost -192,682 -141,947 -87,194 -116,215 -59,145 -35,673 -24,075 300.62%
-
Net Worth 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 6.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 64,767 64,786 - 216,701 43,351 43,367 - -
Div Payout % 17.24% 25.44% - 62.20% 19.88% 30.18% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 6.37%
NOSH 431,784 431,913 432,297 433,403 433,511 433,673 289,169 30.67%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 202.23% 222.30% 258.33% 153.01% 135.92% 131.90% 141.35% -
ROE 13.72% 9.63% 5.29% 13.58% 8.96% 6.02% 3.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.65 26.87 12.74 50.59 37.98 25.78 20.13 67.60%
EPS 86.99 58.96 32.52 80.39 50.29 33.13 27.70 114.59%
DPS 15.00 15.00 0.00 50.00 10.00 10.00 0.00 -
NAPS 6.34 6.12 6.15 5.92 5.61 5.50 8.63 -18.59%
Adjusted Per Share Value based on latest NOSH - 433,366
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.98 29.54 14.02 55.81 41.91 28.46 14.82 119.00%
EPS 95.61 64.82 35.78 88.69 55.49 36.57 20.39 180.41%
DPS 16.49 16.49 0.00 55.16 11.03 11.04 0.00 -
NAPS 6.9681 6.7283 6.7673 6.5309 6.1905 6.0713 6.3522 6.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 10.60 10.10 11.40 8.70 8.90 8.25 11.00 -
P/RPS 24.28 37.59 89.49 17.20 23.43 32.00 54.64 -41.79%
P/EPS 12.19 17.13 35.06 10.82 17.70 24.90 39.71 -54.52%
EY 8.21 5.84 2.85 9.24 5.65 4.02 2.52 119.92%
DY 1.42 1.49 0.00 5.75 1.12 1.21 0.00 -
P/NAPS 1.67 1.65 1.85 1.47 1.59 1.50 1.27 20.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 -
Price 8.30 11.30 11.40 10.00 8.10 9.10 12.50 -
P/RPS 19.01 42.05 89.49 19.77 21.33 35.29 62.09 -54.60%
P/EPS 9.54 19.17 35.06 12.44 16.11 27.47 45.13 -64.54%
EY 10.48 5.22 2.85 8.04 6.21 3.64 2.22 181.67%
DY 1.81 1.33 0.00 5.00 1.23 1.10 0.00 -
P/NAPS 1.31 1.85 1.85 1.69 1.44 1.65 1.45 -6.55%

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