[BKAWAN] QoQ Quarter Result on 31-Mar-2005 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -54.91%
YoY- -27.54%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 56,746 60,480 52,317 49,443 50,789 40,953 40,686 24.75%
PBT 115,539 86,079 67,643 58,164 105,301 68,098 59,803 54.93%
Tax -1,097 -20,922 -15,949 -21,634 -24,286 -17,060 -13,912 -81.52%
NP 114,442 65,157 51,694 36,530 81,015 51,038 45,891 83.59%
-
NP to SH 112,330 63,233 49,247 36,530 81,015 51,038 45,891 81.33%
-
Tax Rate 0.95% 24.31% 23.58% 37.19% 23.06% 25.05% 23.26% -
Total Cost -57,696 -4,677 623 12,913 -30,226 -10,085 -5,205 394.97%
-
Net Worth 2,350,689 2,023,773 2,073,307 2,023,823 2,067,354 1,977,903 1,931,643 13.94%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 98,297 - 17,347 - 72,291 - -
Div Payout % - 155.45% - 47.49% - 141.64% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,350,689 2,023,773 2,073,307 2,023,823 2,067,354 1,977,903 1,931,643 13.94%
NOSH 289,137 289,110 289,164 289,117 289,140 289,167 289,168 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 201.67% 107.73% 98.81% 73.88% 159.51% 124.63% 112.79% -
ROE 4.78% 3.12% 2.38% 1.80% 3.92% 2.58% 2.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.63 20.92 18.09 17.10 17.57 14.16 14.07 24.78%
EPS 38.85 21.87 17.03 12.63 28.02 17.65 15.87 81.34%
DPS 0.00 34.00 0.00 6.00 0.00 25.00 0.00 -
NAPS 8.13 7.00 7.17 7.00 7.15 6.84 6.68 13.95%
Adjusted Per Share Value based on latest NOSH - 289,117
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.79 13.63 11.79 11.14 11.45 9.23 9.17 24.75%
EPS 25.32 14.25 11.10 8.23 18.26 11.50 10.34 81.37%
DPS 0.00 22.16 0.00 3.91 0.00 16.29 0.00 -
NAPS 5.2983 4.5615 4.6731 4.5616 4.6597 4.4581 4.3538 13.94%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.55 6.90 5.95 6.00 6.10 5.75 5.95 -
P/RPS 38.47 32.98 32.89 35.08 34.73 40.60 42.29 -6.10%
P/EPS 19.43 31.55 34.94 47.49 21.77 32.58 37.49 -35.40%
EY 5.15 3.17 2.86 2.11 4.59 3.07 2.67 54.76%
DY 0.00 4.93 0.00 1.00 0.00 4.35 0.00 -
P/NAPS 0.93 0.99 0.83 0.86 0.85 0.84 0.89 2.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 30/08/05 18/05/05 23/02/05 22/11/04 25/08/04 -
Price 7.85 6.80 5.95 5.85 5.90 5.85 5.70 -
P/RPS 40.00 32.51 32.89 34.21 33.59 41.31 40.51 -0.83%
P/EPS 20.21 31.09 34.94 46.30 21.06 33.14 35.92 -31.77%
EY 4.95 3.22 2.86 2.16 4.75 3.02 2.78 46.75%
DY 0.00 5.00 0.00 1.03 0.00 4.27 0.00 -
P/NAPS 0.97 0.97 0.83 0.84 0.83 0.86 0.85 9.17%

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