[BKAWAN] QoQ Quarter Result on 30-Jun-2007 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 16.93%
YoY- 33.68%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 60,989 55,071 54,598 52,830 53,598 58,216 70,281 -9.01%
PBT 117,275 144,922 132,109 77,865 65,878 84,052 61,251 54.13%
Tax -1,533 -2,657 -441 -1,563 -682 -1,761 413 -
NP 115,742 142,265 131,668 76,302 65,196 82,291 61,664 52.10%
-
NP to SH 114,073 140,583 130,400 74,337 63,576 80,100 59,478 54.30%
-
Tax Rate 1.31% 1.83% 0.33% 2.01% 1.04% 2.10% -0.67% -
Total Cost -54,753 -87,194 -77,070 -23,472 -11,598 -24,075 8,617 -
-
Net Worth 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 2,495,534 2,313,194 9.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 64,789 - 173,346 - 43,366 - 124,334 -35.21%
Div Payout % 56.80% - 132.93% - 68.21% - 209.04% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 2,495,534 2,313,194 9.29%
NOSH 431,931 432,297 433,366 433,451 433,669 289,169 289,149 30.64%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 189.78% 258.33% 241.16% 144.43% 121.64% 141.35% 87.74% -
ROE 4.32% 5.29% 5.09% 3.06% 2.67% 3.21% 2.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.12 12.74 12.60 12.19 12.36 20.13 24.31 -30.36%
EPS 26.41 32.52 30.09 17.15 14.66 27.70 13.71 54.75%
DPS 15.00 0.00 40.00 0.00 10.00 0.00 43.00 -50.41%
NAPS 6.12 6.15 5.91 5.61 5.50 8.63 8.00 -16.34%
Adjusted Per Share Value based on latest NOSH - 433,451
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.52 14.02 13.90 13.45 13.64 14.82 17.89 -9.03%
EPS 29.04 35.78 33.19 18.92 16.18 20.39 15.14 54.31%
DPS 16.49 0.00 44.12 0.00 11.04 0.00 31.65 -35.22%
NAPS 6.7286 6.7673 6.5193 6.1896 6.0713 6.3522 5.888 9.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.10 11.40 8.70 8.90 8.25 11.00 8.65 -
P/RPS 71.53 89.49 69.06 73.02 66.75 54.64 35.59 59.19%
P/EPS 38.24 35.06 28.91 51.90 56.28 39.71 42.05 -6.13%
EY 2.61 2.85 3.46 1.93 1.78 2.52 2.38 6.33%
DY 1.49 0.00 4.60 0.00 1.21 0.00 4.97 -55.17%
P/NAPS 1.65 1.85 1.47 1.59 1.50 1.27 1.08 32.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 -
Price 11.30 11.40 10.00 8.10 9.10 12.50 10.80 -
P/RPS 80.03 89.49 79.37 66.46 73.63 62.09 44.43 47.98%
P/EPS 42.79 35.06 33.23 47.23 62.07 45.13 52.50 -12.73%
EY 2.34 2.85 3.01 2.12 1.61 2.22 1.90 14.88%
DY 1.33 0.00 4.00 0.00 1.10 0.00 3.98 -51.81%
P/NAPS 1.85 1.85 1.69 1.44 1.65 1.45 1.35 23.35%

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