[BKAWAN] QoQ Quarter Result on 30-Sep-2002 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 5.69%
YoY- 151.31%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 37,676 34,682 40,507 38,160 37,025 39,387 40,334 -4.45%
PBT 60,732 53,982 81,197 47,684 33,700 33,581 45,255 21.73%
Tax -16,839 -19,015 -17,739 -17,459 -5,103 -8,053 -7,892 65.96%
NP 43,893 34,967 63,458 30,225 28,597 25,528 37,363 11.36%
-
NP to SH 43,893 34,967 63,458 30,225 28,597 25,528 37,363 11.36%
-
Tax Rate 27.73% 35.22% 21.85% 36.61% 15.14% 23.98% 17.44% -
Total Cost -6,217 -285 -22,951 7,935 8,428 13,859 2,971 -
-
Net Worth 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 6.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 17,353 - 54,721 - 17,405 - -
Div Payout % - 49.63% - 181.05% - 68.18% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 6.10%
NOSH 289,150 289,222 288,445 288,007 288,858 290,090 289,635 -0.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 116.50% 100.82% 156.66% 79.21% 77.24% 64.81% 92.63% -
ROE 2.47% 2.00% 3.64% 2.10% 1.72% 1.55% 2.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.03 11.99 14.04 13.25 12.82 13.58 13.93 -4.36%
EPS 15.18 12.09 22.00 10.45 9.90 8.80 12.90 11.49%
DPS 0.00 6.00 0.00 19.00 0.00 6.00 0.00 -
NAPS 6.14 6.03 6.05 5.00 5.75 5.69 5.61 6.22%
Adjusted Per Share Value based on latest NOSH - 288,007
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.49 7.82 9.13 8.60 8.35 8.88 9.09 -4.46%
EPS 9.89 7.88 14.30 6.81 6.45 5.75 8.42 11.35%
DPS 0.00 3.91 0.00 12.33 0.00 3.92 0.00 -
NAPS 4.0016 3.9309 3.9334 3.2458 3.7437 3.7204 3.6623 6.10%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.40 5.05 5.30 4.90 5.00 4.50 3.88 -
P/RPS 41.44 42.11 37.74 36.98 39.01 33.14 27.86 30.39%
P/EPS 35.57 41.77 24.09 46.69 50.51 51.14 30.08 11.85%
EY 2.81 2.39 4.15 2.14 1.98 1.96 3.32 -10.55%
DY 0.00 1.19 0.00 3.88 0.00 1.33 0.00 -
P/NAPS 0.88 0.84 0.88 0.98 0.87 0.79 0.69 17.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 -
Price 5.35 5.30 5.15 5.15 5.05 4.90 4.18 -
P/RPS 41.06 44.20 36.67 38.87 39.40 36.09 30.02 23.28%
P/EPS 35.24 43.84 23.41 49.07 51.01 55.68 32.40 5.77%
EY 2.84 2.28 4.27 2.04 1.96 1.80 3.09 -5.48%
DY 0.00 1.13 0.00 3.69 0.00 1.22 0.00 -
P/NAPS 0.87 0.88 0.85 1.03 0.88 0.86 0.75 10.43%

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