[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 55.1%
YoY- 56.5%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 40,428 151,364 112,865 75,189 40,507 154,906 116,746 -50.59%
PBT 81,704 259,473 195,911 135,179 81,197 160,220 112,536 -19.17%
Tax -21,521 -74,094 -53,593 -36,754 -17,739 -38,507 -21,048 1.48%
NP 60,183 185,379 142,318 98,425 63,458 121,713 91,488 -24.30%
-
NP to SH 60,183 185,379 142,318 98,425 63,458 121,713 91,488 -24.30%
-
Tax Rate 26.34% 28.56% 27.36% 27.19% 21.85% 24.03% 18.70% -
Total Cost -19,755 -34,015 -29,453 -23,236 -22,951 33,193 25,258 -
-
Net Worth 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 9.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 72,290 17,348 17,348 - 72,267 17,371 -
Div Payout % - 39.00% 12.19% 17.63% - 59.38% 18.99% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 9.74%
NOSH 289,202 289,160 289,146 289,145 288,445 289,068 289,518 -0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 148.86% 122.47% 126.10% 130.90% 156.66% 78.57% 78.37% -
ROE 3.14% 10.13% 8.02% 5.65% 3.64% 7.26% 5.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.98 52.35 39.03 26.00 14.04 53.59 40.32 -50.55%
EPS 20.81 64.11 49.22 34.04 22.00 42.09 31.60 -24.24%
DPS 0.00 25.00 6.00 6.00 0.00 25.00 6.00 -
NAPS 6.62 6.33 6.14 6.03 6.05 5.80 5.75 9.82%
Adjusted Per Share Value based on latest NOSH - 289,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.29 38.53 28.73 19.14 10.31 39.43 29.72 -50.59%
EPS 15.32 47.19 36.23 25.05 16.15 30.98 23.29 -24.30%
DPS 0.00 18.40 4.42 4.42 0.00 18.40 4.42 -
NAPS 4.8733 4.6591 4.519 4.4381 4.442 4.2676 4.2374 9.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.00 5.35 5.40 5.05 5.30 4.90 5.00 -
P/RPS 42.92 10.22 13.83 19.42 37.74 9.14 12.40 128.30%
P/EPS 28.83 8.35 10.97 14.84 24.09 11.64 15.82 49.03%
EY 3.47 11.98 9.11 6.74 4.15 8.59 6.32 -32.87%
DY 0.00 4.67 1.11 1.19 0.00 5.10 1.20 -
P/NAPS 0.91 0.85 0.88 0.84 0.88 0.84 0.87 3.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 -
Price 6.15 5.70 5.35 5.30 5.15 5.15 5.05 -
P/RPS 43.99 10.89 13.71 20.38 36.67 9.61 12.52 130.58%
P/EPS 29.55 8.89 10.87 15.57 23.41 12.23 15.98 50.48%
EY 3.38 11.25 9.20 6.42 4.27 8.18 6.26 -33.61%
DY 0.00 4.39 1.12 1.13 0.00 4.85 1.19 -
P/NAPS 0.93 0.90 0.87 0.88 0.85 0.89 0.88 3.74%

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