[BKAWAN] QoQ Quarter Result on 31-Dec-2006 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 34.67%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 54,598 52,830 53,598 58,216 70,281 51,060 53,771 1.02%
PBT 132,109 77,865 65,878 84,052 61,251 58,540 41,436 116.46%
Tax -441 -1,563 -682 -1,761 413 -1,352 -965 -40.64%
NP 131,668 76,302 65,196 82,291 61,664 57,188 40,471 119.40%
-
NP to SH 130,400 74,337 63,576 80,100 59,478 55,610 39,104 123.04%
-
Tax Rate 0.33% 2.01% 1.04% 2.10% -0.67% 2.31% 2.33% -
Total Cost -77,070 -23,472 -11,598 -24,075 8,617 -6,128 13,300 -
-
Net Worth 2,561,196 2,431,665 2,385,184 2,495,534 2,313,194 2,024,285 2,024,615 16.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 173,346 - 43,366 - 124,334 - 34,707 191.90%
Div Payout % 132.93% - 68.21% - 209.04% - 88.76% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,561,196 2,431,665 2,385,184 2,495,534 2,313,194 2,024,285 2,024,615 16.95%
NOSH 433,366 433,451 433,669 289,169 289,149 289,183 289,230 30.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 241.16% 144.43% 121.64% 141.35% 87.74% 112.00% 75.27% -
ROE 5.09% 3.06% 2.67% 3.21% 2.57% 2.75% 1.93% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.60 12.19 12.36 20.13 24.31 17.66 18.59 -22.82%
EPS 30.09 17.15 14.66 27.70 13.71 12.82 9.02 123.09%
DPS 40.00 0.00 10.00 0.00 43.00 0.00 12.00 122.98%
NAPS 5.91 5.61 5.50 8.63 8.00 7.00 7.00 -10.66%
Adjusted Per Share Value based on latest NOSH - 289,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.90 13.45 13.64 14.82 17.89 13.00 13.69 1.01%
EPS 33.19 18.92 16.18 20.39 15.14 14.16 9.95 123.08%
DPS 44.12 0.00 11.04 0.00 31.65 0.00 8.83 191.98%
NAPS 6.5193 6.1896 6.0713 6.3522 5.888 5.1527 5.1535 16.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 8.70 8.90 8.25 11.00 8.65 7.90 7.65 -
P/RPS 69.06 73.02 66.75 54.64 35.59 44.74 41.15 41.17%
P/EPS 28.91 51.90 56.28 39.71 42.05 41.08 56.58 -36.06%
EY 3.46 1.93 1.78 2.52 2.38 2.43 1.77 56.27%
DY 4.60 0.00 1.21 0.00 4.97 0.00 1.57 104.62%
P/NAPS 1.47 1.59 1.50 1.27 1.08 1.13 1.09 22.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 -
Price 10.00 8.10 9.10 12.50 10.80 9.25 7.80 -
P/RPS 79.37 66.46 73.63 62.09 44.43 52.39 41.96 52.88%
P/EPS 33.23 47.23 62.07 45.13 52.50 48.10 57.69 -30.74%
EY 3.01 2.12 1.61 2.22 1.90 2.08 1.73 44.61%
DY 4.00 0.00 1.10 0.00 3.98 0.00 1.54 88.84%
P/NAPS 1.69 1.44 1.65 1.45 1.35 1.32 1.11 32.31%

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