[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 83.76%
YoY- 12.36%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,789 158,950 117,997 77,311 40,428 151,364 112,865 -41.13%
PBT 105,301 280,755 212,657 152,854 81,704 259,473 195,911 -33.76%
Tax -24,286 -73,232 -56,172 -42,260 -21,521 -74,094 -53,593 -40.86%
NP 81,015 207,523 156,485 110,594 60,183 185,379 142,318 -31.19%
-
NP to SH 81,015 207,523 156,485 110,594 60,183 185,379 142,318 -31.19%
-
Tax Rate 23.06% 26.08% 26.41% 27.65% 26.34% 28.56% 27.36% -
Total Cost -30,226 -48,573 -38,488 -33,283 -19,755 -34,015 -29,453 1.73%
-
Net Worth 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 1,775,360 10.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 86,745 14,457 14,456 - 72,290 17,348 -
Div Payout % - 41.80% 9.24% 13.07% - 39.00% 12.19% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 1,775,360 10.63%
NOSH 289,140 289,150 289,144 289,134 289,202 289,160 289,146 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 159.51% 130.56% 132.62% 143.05% 148.86% 122.47% 126.10% -
ROE 3.92% 10.49% 8.10% 5.75% 3.14% 10.13% 8.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.57 54.97 40.81 26.74 13.98 52.35 39.03 -41.12%
EPS 28.02 71.77 54.12 38.25 20.81 64.11 49.22 -31.19%
DPS 0.00 30.00 5.00 5.00 0.00 25.00 6.00 -
NAPS 7.15 6.84 6.68 6.65 6.62 6.33 6.14 10.63%
Adjusted Per Share Value based on latest NOSH - 289,219
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.93 40.46 30.04 19.68 10.29 38.53 28.73 -41.13%
EPS 20.62 52.82 39.83 28.15 15.32 47.19 36.23 -31.20%
DPS 0.00 22.08 3.68 3.68 0.00 18.40 4.42 -
NAPS 5.2623 5.0343 4.9164 4.8942 4.8733 4.6591 4.519 10.63%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.10 5.75 5.95 5.95 6.00 5.35 5.40 -
P/RPS 34.73 10.46 14.58 22.25 42.92 10.22 13.83 84.23%
P/EPS 21.77 8.01 10.99 15.56 28.83 8.35 10.97 57.59%
EY 4.59 12.48 9.10 6.43 3.47 11.98 9.11 -36.54%
DY 0.00 5.22 0.84 0.84 0.00 4.67 1.11 -
P/NAPS 0.85 0.84 0.89 0.89 0.91 0.85 0.88 -2.27%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 22/11/04 25/08/04 17/05/04 18/02/04 21/11/03 18/08/03 -
Price 5.90 5.85 5.70 6.00 6.15 5.70 5.35 -
P/RPS 33.59 10.64 13.97 22.44 43.99 10.89 13.71 81.24%
P/EPS 21.06 8.15 10.53 15.69 29.55 8.89 10.87 55.10%
EY 4.75 12.27 9.49 6.37 3.38 11.25 9.20 -35.51%
DY 0.00 5.13 0.88 0.83 0.00 4.39 1.12 -
P/NAPS 0.83 0.86 0.85 0.90 0.93 0.90 0.87 -3.07%

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