[BKAWAN] QoQ Quarter Result on 30-Jun-2006 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 42.21%
YoY- 12.92%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 53,598 58,216 70,281 51,060 53,771 56,746 60,480 -7.74%
PBT 65,878 84,052 61,251 58,540 41,436 115,539 86,079 -16.34%
Tax -682 -1,761 413 -1,352 -965 -1,097 -20,922 -89.81%
NP 65,196 82,291 61,664 57,188 40,471 114,442 65,157 0.03%
-
NP to SH 63,576 80,100 59,478 55,610 39,104 112,330 63,233 0.36%
-
Tax Rate 1.04% 2.10% -0.67% 2.31% 2.33% 0.95% 24.31% -
Total Cost -11,598 -24,075 8,617 -6,128 13,300 -57,696 -4,677 83.30%
-
Net Worth 2,385,184 2,495,534 2,313,194 2,024,285 2,024,615 2,350,689 2,023,773 11.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 43,366 - 124,334 - 34,707 - 98,297 -42.07%
Div Payout % 68.21% - 209.04% - 88.76% - 155.45% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,385,184 2,495,534 2,313,194 2,024,285 2,024,615 2,350,689 2,023,773 11.58%
NOSH 433,669 289,169 289,149 289,183 289,230 289,137 289,110 31.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 121.64% 141.35% 87.74% 112.00% 75.27% 201.67% 107.73% -
ROE 2.67% 3.21% 2.57% 2.75% 1.93% 4.78% 3.12% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.36 20.13 24.31 17.66 18.59 19.63 20.92 -29.61%
EPS 14.66 27.70 13.71 12.82 9.02 38.85 21.87 -23.42%
DPS 10.00 0.00 43.00 0.00 12.00 0.00 34.00 -55.80%
NAPS 5.50 8.63 8.00 7.00 7.00 8.13 7.00 -14.86%
Adjusted Per Share Value based on latest NOSH - 289,183
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.64 14.82 17.89 13.00 13.69 14.44 15.39 -7.73%
EPS 16.18 20.39 15.14 14.16 9.95 28.59 16.10 0.33%
DPS 11.04 0.00 31.65 0.00 8.83 0.00 25.02 -42.06%
NAPS 6.0713 6.3522 5.888 5.1527 5.1535 5.9835 5.1513 11.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 8.25 11.00 8.65 7.90 7.65 7.55 6.90 -
P/RPS 66.75 54.64 35.59 44.74 41.15 38.47 32.98 60.07%
P/EPS 56.28 39.71 42.05 41.08 56.58 19.43 31.55 47.13%
EY 1.78 2.52 2.38 2.43 1.77 5.15 3.17 -31.96%
DY 1.21 0.00 4.97 0.00 1.57 0.00 4.93 -60.83%
P/NAPS 1.50 1.27 1.08 1.13 1.09 0.93 0.99 31.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 -
Price 9.10 12.50 10.80 9.25 7.80 7.85 6.80 -
P/RPS 73.63 62.09 44.43 52.39 41.96 40.00 32.51 72.54%
P/EPS 62.07 45.13 52.50 48.10 57.69 20.21 31.09 58.61%
EY 1.61 2.22 1.90 2.08 1.73 4.95 3.22 -37.03%
DY 1.10 0.00 3.98 0.00 1.54 0.00 5.00 -63.59%
P/NAPS 1.65 1.45 1.35 1.32 1.11 0.97 0.97 42.54%

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