[BKAWAN] QoQ TTM Result on 31-Dec-2001 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 22.45%
YoY- -49.87%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 154,906 158,225 163,322 163,073 162,522 161,419 159,001 -1.72%
PBT 160,220 133,962 115,531 73,093 61,706 75,533 81,668 56.65%
Tax -38,507 -30,447 -29,538 -12,628 -10,480 -12,570 -14,035 95.86%
NP 121,713 103,515 85,993 60,465 51,226 62,963 67,633 47.89%
-
NP to SH 121,713 104,324 86,802 50,397 41,158 52,086 56,756 66.21%
-
Tax Rate 24.03% 22.73% 25.57% 17.28% 16.98% 16.64% 17.19% -
Total Cost 33,193 54,710 77,329 102,608 111,296 98,456 91,368 -49.05%
-
Net Worth 1,440,037 1,660,936 1,650,617 1,624,856 1,569,237 1,611,704 1,565,715 -5.42%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 72,126 57,495 57,495 57,264 57,264 57,746 57,746 15.96%
Div Payout % 59.26% 55.11% 66.24% 113.63% 139.13% 110.87% 101.75% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,440,037 1,660,936 1,650,617 1,624,856 1,569,237 1,611,704 1,565,715 -5.42%
NOSH 288,007 288,858 290,090 289,635 286,357 291,447 286,236 0.41%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 78.57% 65.42% 52.65% 37.08% 31.52% 39.01% 42.54% -
ROE 8.45% 6.28% 5.26% 3.10% 2.62% 3.23% 3.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.79 54.78 56.30 56.30 56.75 55.39 55.55 -2.12%
EPS 42.26 36.12 29.92 17.40 14.37 17.87 19.83 65.52%
DPS 25.00 20.00 20.00 20.00 20.00 20.00 20.00 16.02%
NAPS 5.00 5.75 5.69 5.61 5.48 5.53 5.47 -5.80%
Adjusted Per Share Value based on latest NOSH - 289,635
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.43 40.27 41.57 41.51 41.37 41.09 40.47 -1.71%
EPS 30.98 26.55 22.09 12.83 10.48 13.26 14.45 66.19%
DPS 18.36 14.63 14.63 14.58 14.58 14.70 14.70 15.96%
NAPS 3.6655 4.2278 4.2015 4.1359 3.9944 4.1025 3.9854 -5.42%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.90 5.00 4.50 3.88 3.46 3.62 3.60 -
P/RPS 9.11 9.13 7.99 6.89 6.10 6.54 6.48 25.46%
P/EPS 11.59 13.84 15.04 22.30 24.07 20.26 18.16 -25.85%
EY 8.62 7.22 6.65 4.48 4.15 4.94 5.51 34.72%
DY 5.10 4.00 4.44 5.15 5.78 5.52 5.56 -5.58%
P/NAPS 0.98 0.87 0.79 0.69 0.63 0.65 0.66 30.12%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 23/05/01 -
Price 5.15 5.05 4.90 4.18 4.00 3.80 3.60 -
P/RPS 9.58 9.22 8.70 7.42 7.05 6.86 6.48 29.74%
P/EPS 12.19 13.98 16.38 24.02 27.83 21.26 18.16 -23.31%
EY 8.21 7.15 6.11 4.16 3.59 4.70 5.51 30.42%
DY 4.85 3.96 4.08 4.78 5.00 5.26 5.56 -8.69%
P/NAPS 1.03 0.88 0.86 0.75 0.73 0.69 0.66 34.50%

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