[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -60.96%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 213,029 152,549 100,232 50,789 158,950 117,997 77,311 96.42%
PBT 317,187 231,108 163,465 105,301 280,755 212,657 152,854 62.61%
Tax -80,430 -59,508 -45,920 -24,286 -73,232 -56,172 -42,260 53.51%
NP 236,757 171,600 117,545 81,015 207,523 156,485 110,594 66.02%
-
NP to SH 230,025 166,792 117,545 81,015 207,523 156,485 110,594 62.86%
-
Tax Rate 25.36% 25.75% 28.09% 23.06% 26.08% 26.41% 27.65% -
Total Cost -23,728 -19,051 -17,313 -30,226 -48,573 -38,488 -33,283 -20.17%
-
Net Worth 2,145,375 2,073,153 2,023,935 2,067,354 1,977,786 1,931,485 1,922,745 7.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 115,653 17,348 17,348 - 86,745 14,457 14,456 299.50%
Div Payout % 50.28% 10.40% 14.76% - 41.80% 9.24% 13.07% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,145,375 2,073,153 2,023,935 2,067,354 1,977,786 1,931,485 1,922,745 7.57%
NOSH 289,134 289,142 289,133 289,140 289,150 289,144 289,134 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 111.14% 112.49% 117.27% 159.51% 130.56% 132.62% 143.05% -
ROE 10.72% 8.05% 5.81% 3.92% 10.49% 8.10% 5.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 73.68 52.76 34.67 17.57 54.97 40.81 26.74 96.42%
EPS 79.55 57.68 40.65 28.02 71.77 54.12 38.25 62.85%
DPS 40.00 6.00 6.00 0.00 30.00 5.00 5.00 299.49%
NAPS 7.42 7.17 7.00 7.15 6.84 6.68 6.65 7.57%
Adjusted Per Share Value based on latest NOSH - 289,140
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.22 38.83 25.51 12.93 40.46 30.04 19.68 96.40%
EPS 58.55 42.46 29.92 20.62 52.82 39.83 28.15 62.86%
DPS 29.44 4.42 4.42 0.00 22.08 3.68 3.68 299.49%
NAPS 5.4609 5.277 5.1518 5.2623 5.0343 4.9164 4.8942 7.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.90 5.95 6.00 6.10 5.75 5.95 5.95 -
P/RPS 9.37 11.28 17.31 34.73 10.46 14.58 22.25 -43.78%
P/EPS 8.67 10.31 14.76 21.77 8.01 10.99 15.56 -32.26%
EY 11.53 9.69 6.78 4.59 12.48 9.10 6.43 47.54%
DY 5.80 1.01 1.00 0.00 5.22 0.84 0.84 262.17%
P/NAPS 0.93 0.83 0.86 0.85 0.84 0.89 0.89 2.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 18/05/05 23/02/05 22/11/04 25/08/04 17/05/04 -
Price 6.80 5.95 5.85 5.90 5.85 5.70 6.00 -
P/RPS 9.23 11.28 16.88 33.59 10.64 13.97 22.44 -44.66%
P/EPS 8.55 10.31 14.39 21.06 8.15 10.53 15.69 -33.25%
EY 11.70 9.69 6.95 4.75 12.27 9.49 6.37 49.92%
DY 5.88 1.01 1.03 0.00 5.13 0.88 0.83 268.42%
P/NAPS 0.92 0.83 0.84 0.83 0.86 0.85 0.90 1.47%

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