[BKAWAN] QoQ Cumulative 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- 68.32%
YoY- 264.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,507 154,906 116,746 79,721 40,334 162,512 121,033 -51.69%
PBT 81,197 160,220 112,536 78,836 45,255 61,706 40,280 59.37%
Tax -17,739 -38,507 -21,048 -15,945 -7,892 -21,357 -11,958 29.97%
NP 63,458 121,713 91,488 62,891 37,363 40,349 28,322 70.97%
-
NP to SH 63,458 121,713 91,488 62,891 37,363 40,349 28,322 70.97%
-
Tax Rate 21.85% 24.03% 18.70% 20.23% 17.44% 34.61% 29.69% -
Total Cost -22,951 33,193 25,258 16,830 2,971 122,163 92,711 -
-
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 17,371 17,309 - 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 3.64% 7.26% 5.50% 3.83% 2.30% 2.55% 1.77% -
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 14.04 53.59 40.32 27.63 13.93 56.39 41.88 -51.64%
EPS 22.00 42.09 31.60 21.80 12.90 14.00 9.80 71.19%
DPS 0.00 25.00 6.00 6.00 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 10.31 39.43 29.72 20.29 10.27 41.37 30.81 -51.70%
EPS 16.15 30.98 23.29 16.01 9.51 10.27 7.21 70.94%
DPS 0.00 18.40 4.42 4.41 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 37.74 9.14 12.40 16.28 27.86 6.14 8.64 166.49%
P/EPS 24.09 11.64 15.82 20.64 30.08 24.71 36.94 -24.73%
EY 4.15 8.59 6.32 4.84 3.32 4.05 2.71 32.75%
DY 0.00 5.10 1.20 1.33 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 36.67 9.61 12.52 17.73 30.02 7.09 9.07 153.14%
P/EPS 23.41 12.23 15.98 22.48 32.40 28.57 38.78 -28.50%
EY 4.27 8.18 6.26 4.45 3.09 3.50 2.58 39.78%
DY 0.00 4.85 1.19 1.22 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