[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -51.17%
YoY- 38.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 231,858 161,577 110,517 56,746 213,029 152,549 100,232 74.81%
PBT 276,766 215,515 156,975 115,539 317,187 231,108 163,465 42.01%
Tax -3,001 -3,414 -2,062 -1,097 -80,430 -59,508 -45,920 -83.74%
NP 273,765 212,101 154,913 114,442 236,757 171,600 117,545 75.61%
-
NP to SH 266,522 207,044 151,434 112,330 230,025 166,792 117,545 72.50%
-
Tax Rate 1.08% 1.58% 1.31% 0.95% 25.36% 25.75% 28.09% -
Total Cost -41,907 -50,524 -44,396 -57,696 -23,728 -19,051 -17,313 80.18%
-
Net Worth 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 -16.07%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 159,039 34,700 34,699 - 115,653 17,348 17,348 337.43%
Div Payout % 59.67% 16.76% 22.91% - 50.28% 10.40% 14.76% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 -16.07%
NOSH 289,163 289,167 289,161 289,137 289,134 289,142 289,133 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 118.07% 131.27% 140.17% 201.67% 111.14% 112.49% 117.27% -
ROE 17.13% 10.23% 7.48% 4.78% 10.72% 8.05% 5.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 80.18 55.88 38.22 19.63 73.68 52.76 34.67 74.79%
EPS 61.45 47.74 34.91 38.85 79.55 57.68 40.65 31.68%
DPS 55.00 12.00 12.00 0.00 40.00 6.00 6.00 337.41%
NAPS 5.38 7.00 7.00 8.13 7.42 7.17 7.00 -16.08%
Adjusted Per Share Value based on latest NOSH - 289,137
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.02 41.13 28.13 14.44 54.22 38.83 25.51 74.83%
EPS 67.84 52.70 38.55 28.59 58.55 42.46 29.92 72.50%
DPS 40.48 8.83 8.83 0.00 29.44 4.42 4.42 337.14%
NAPS 3.9599 5.1524 5.1523 5.9835 5.4609 5.277 5.1518 -16.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.65 7.90 7.65 7.55 6.90 5.95 6.00 -
P/RPS 10.79 14.14 20.02 38.47 9.37 11.28 17.31 -27.00%
P/EPS 9.38 11.03 14.61 19.43 8.67 10.31 14.76 -26.06%
EY 10.66 9.06 6.85 5.15 11.53 9.69 6.78 35.17%
DY 6.36 1.52 1.57 0.00 5.80 1.01 1.00 242.88%
P/NAPS 1.61 1.13 1.09 0.93 0.93 0.83 0.86 51.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 18/05/05 -
Price 10.80 9.25 7.80 7.85 6.80 5.95 5.85 -
P/RPS 13.47 16.55 20.41 40.00 9.23 11.28 16.88 -13.95%
P/EPS 11.72 12.92 14.89 20.21 8.55 10.31 14.39 -12.77%
EY 8.53 7.74 6.71 4.95 11.70 9.69 6.95 14.61%
DY 5.09 1.30 1.54 0.00 5.88 1.01 1.03 189.84%
P/NAPS 2.01 1.32 1.11 0.97 0.92 0.83 0.84 78.80%

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