[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

31-Mar-2007 [#2]

Profit Trend

QoQ- 79.37%

YoY- -5.12%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	55,071	219,242	164,644	111,814	58,216	231,858	161,577	-51.11%
YoY %	-74.88%	33.16%	47.25%	92.07%	-74.89%	43.50%	-	-
Horiz. %	34.08%	135.69%	101.90%	69.20%	36.03%	143.50%	100.00%	-
PBT	144,922	359,904	227,795	149,930	84,052	276,766	215,515	-23.18%
YoY %	-59.73%	57.99%	51.93%	78.38%	-69.63%	28.42%	-	-
Horiz. %	67.24%	167.00%	105.70%	69.57%	39.00%	128.42%	100.00%	-
Tax	-2,657	-24,447	-4,006	-2,443	-1,761	-3,001	-3,414	-15.35%
YoY %	89.13%	-510.26%	-63.98%	-38.73%	41.32%	12.10%	-	-
Horiz. %	77.83%	716.08%	117.34%	71.56%	51.58%	87.90%	100.00%	-
NP	142,265	335,457	223,789	147,487	82,291	273,765	212,101	-23.31%
YoY %	-57.59%	49.90%	51.73%	79.23%	-69.94%	29.07%	-	-
Horiz. %	67.07%	158.16%	105.51%	69.54%	38.80%	129.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,583	348,413	218,013	143,676	80,100	266,522	207,044	-22.69%
YoY %	-59.65%	59.81%	51.74%	79.37%	-69.95%	28.73%	-	-
Horiz. %	67.90%	168.28%	105.30%	69.39%	38.69%	128.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.83%	6.79%	1.76%	1.63%	2.10%	1.08%	1.58%	-
YoY %	-73.05%	285.80%	7.98%	-22.38%	94.44%	-31.65%	-	-
Horiz. %	115.82%	429.75%	111.39%	103.16%	132.91%	68.35%	100.00%	-
Total Cost	-87,194	-116,215	-59,145	-35,673	-24,075	-41,907	-50,524	43.73%
YoY %	24.97%	-96.49%	-65.80%	-48.17%	42.55%	17.06%	-	-
Horiz. %	172.58%	230.02%	117.06%	70.61%	47.65%	82.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,658,626	2,565,748	2,432,000	2,385,203	2,495,534	1,555,699	2,024,173	19.87%
YoY %	3.62%	5.50%	1.96%	-4.42%	60.41%	-23.14%	-	-
Horiz. %	131.34%	126.76%	120.15%	117.84%	123.29%	76.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	216,701	43,351	43,367	-	159,039	34,700	-
YoY %	-	399.88%	-0.04%	0.00%	-	358.33%	-	-
Horiz. %	-	624.50%	124.93%	124.98%	-	458.33%	100.00%	-
Div Payout %	-	62.20%	19.88%	30.18%	-	59.67%	16.76%	-
YoY %	-	212.88%	-34.13%	0.00%	-	256.03%	-	-
Horiz. %	-	371.12%	118.62%	180.07%	-	356.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	2,658,626	2,565,748	2,432,000	2,385,203	2,495,534	1,555,699	2,024,173	19.87%
YoY %	3.62%	5.50%	1.96%	-4.42%	60.41%	-23.14%	-	-
Horiz. %	131.34%	126.76%	120.15%	117.84%	123.29%	76.86%	100.00%	-
NOSH	432,297	433,403	433,511	433,673	289,169	289,163	289,167	30.64%
YoY %	-0.26%	-0.02%	-0.04%	49.97%	0.00%	-0.00%	-	-
Horiz. %	149.50%	149.88%	149.92%	149.97%	100.00%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	258.33%	153.01%	135.92%	131.90%	141.35%	118.07%	131.27%	-
YoY %	68.83%	12.57%	3.05%	-6.69%	19.72%	-10.06%	-	-
Horiz. %	196.79%	116.56%	103.54%	100.48%	107.68%	89.94%	100.00%	-
ROE	5.29%	13.58%	8.96%	6.02%	3.21%	17.13%	10.23%	-
YoY %	-61.05%	51.56%	48.84%	87.54%	-81.26%	67.45%	-	-
Horiz. %	51.71%	132.75%	87.59%	58.85%	31.38%	167.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	12.74	50.59	37.98	25.78	20.13	80.18	55.88	-62.57%
YoY %	-74.82%	33.20%	47.32%	28.07%	-74.89%	43.49%	-	-
Horiz. %	22.80%	90.53%	67.97%	46.13%	36.02%	143.49%	100.00%	-
EPS	32.52	80.39	50.29	33.13	27.70	61.45	47.74	-22.52%
YoY %	-59.55%	59.85%	51.80%	19.60%	-54.92%	28.72%	-	-
Horiz. %	68.12%	168.39%	105.34%	69.40%	58.02%	128.72%	100.00%	-
DPS	0.00	50.00	10.00	10.00	0.00	55.00	12.00	-
YoY %	0.00%	400.00%	0.00%	0.00%	0.00%	358.33%	-	-
Horiz. %	0.00%	416.67%	83.33%	83.33%	0.00%	458.33%	100.00%	-
NAPS	6.15	5.92	5.61	5.50	8.63	5.38	7.00	-8.24%
YoY %	3.89%	5.53%	2.00%	-36.27%	60.41%	-23.14%	-	-
Horiz. %	87.86%	84.57%	80.14%	78.57%	123.29%	76.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 433,669
RPS	14.02	55.81	41.91	28.46	14.82	59.02	41.13	-51.10%
YoY %	-74.88%	33.17%	47.26%	92.04%	-74.89%	43.50%	-	-
Horiz. %	34.09%	135.69%	101.90%	69.20%	36.03%	143.50%	100.00%	-
EPS	35.78	88.69	55.49	36.57	20.39	67.84	52.70	-22.69%
YoY %	-59.66%	59.83%	51.74%	79.35%	-69.94%	28.73%	-	-
Horiz. %	67.89%	168.29%	105.29%	69.39%	38.69%	128.73%	100.00%	-
DPS	0.00	55.16	11.03	11.04	0.00	40.48	8.83	-
YoY %	0.00%	400.09%	-0.09%	0.00%	0.00%	358.44%	-	-
Horiz. %	0.00%	624.69%	124.92%	125.03%	0.00%	458.44%	100.00%	-
NAPS	6.7673	6.5309	6.1905	6.0713	6.3522	3.9599	5.1524	19.87%
YoY %	3.62%	5.50%	1.96%	-4.42%	60.41%	-23.14%	-	-
Horiz. %	131.34%	126.75%	120.15%	117.83%	123.29%	76.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	11.40	8.70	8.90	8.25	11.00	8.65	7.90	-
P/RPS	89.49	17.20	23.43	32.00	54.64	10.79	14.14	241.00%
YoY %	420.29%	-26.59%	-26.78%	-41.43%	406.39%	-23.69%	-	-
Horiz. %	632.89%	121.64%	165.70%	226.31%	386.42%	76.31%	100.00%	-
P/EPS	35.06	10.82	17.70	24.90	39.71	9.38	11.03	115.72%
YoY %	224.03%	-38.87%	-28.92%	-37.30%	323.35%	-14.96%	-	-
Horiz. %	317.86%	98.10%	160.47%	225.75%	360.02%	85.04%	100.00%	-
EY	2.85	9.24	5.65	4.02	2.52	10.66	9.06	-53.64%
YoY %	-69.16%	63.54%	40.55%	59.52%	-76.36%	17.66%	-	-
Horiz. %	31.46%	101.99%	62.36%	44.37%	27.81%	117.66%	100.00%	-
DY	0.00	5.75	1.12	1.21	0.00	6.36	1.52	-
YoY %	0.00%	413.39%	-7.44%	0.00%	0.00%	318.42%	-	-
Horiz. %	0.00%	378.29%	73.68%	79.61%	0.00%	418.42%	100.00%	-
P/NAPS	1.85	1.47	1.59	1.50	1.27	1.61	1.13	38.78%
YoY %	25.85%	-7.55%	6.00%	18.11%	-21.12%	42.48%	-	-
Horiz. %	163.72%	130.09%	140.71%	132.74%	112.39%	142.48%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	20/02/08	20/11/07	22/08/07	23/05/07	14/02/07	22/11/06	23/08/06	-
Price	11.40	10.00	8.10	9.10	12.50	10.80	9.25	-
P/RPS	89.49	19.77	21.33	35.29	62.09	13.47	16.55	207.12%
YoY %	352.66%	-7.31%	-39.56%	-43.16%	360.95%	-18.61%	-	-
Horiz. %	540.73%	119.46%	128.88%	213.23%	375.17%	81.39%	100.00%	-
P/EPS	35.06	12.44	16.11	27.47	45.13	11.72	12.92	94.19%
YoY %	181.83%	-22.78%	-41.35%	-39.13%	285.07%	-9.29%	-	-
Horiz. %	271.36%	96.28%	124.69%	212.62%	349.30%	90.71%	100.00%	-
EY	2.85	8.04	6.21	3.64	2.22	8.53	7.74	-48.53%
YoY %	-64.55%	29.47%	70.60%	63.96%	-73.97%	10.21%	-	-
Horiz. %	36.82%	103.88%	80.23%	47.03%	28.68%	110.21%	100.00%	-
DY	0.00	5.00	1.23	1.10	0.00	5.09	1.30	-
YoY %	0.00%	306.50%	11.82%	0.00%	0.00%	291.54%	-	-
Horiz. %	0.00%	384.62%	94.62%	84.62%	0.00%	391.54%	100.00%	-
P/NAPS	1.85	1.69	1.44	1.65	1.45	2.01	1.32	25.15%
YoY %	9.47%	17.36%	-12.73%	13.79%	-27.86%	52.27%	-	-
Horiz. %	140.15%	128.03%	109.09%	125.00%	109.85%	152.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos