[BKAWAN] QoQ TTM Result on 31-Mar-2008 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 12.35%
YoY- 77.53%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 298,874 284,087 243,076 223,488 216,097 219,242 234,925 17.32%
PBT 429,695 522,780 519,083 472,171 420,774 359,904 289,046 30.09%
Tax -10,972 -8,749 -6,255 -6,194 -5,343 -4,447 -3,593 109.77%
NP 418,723 514,031 512,828 465,977 415,431 355,457 285,453 28.95%
-
NP to SH 408,852 505,539 506,009 459,393 408,896 348,413 277,491 29.33%
-
Tax Rate 2.55% 1.67% 1.21% 1.31% 1.27% 1.24% 1.24% -
Total Cost -119,849 -229,944 -269,752 -242,489 -199,334 -136,215 -50,528 77.39%
-
Net Worth 2,819,752 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 10.32%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 276,093 276,093 238,136 238,136 216,713 216,713 167,701 39.21%
Div Payout % 67.53% 54.61% 47.06% 51.84% 53.00% 62.20% 60.43% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,819,752 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 10.32%
NOSH 426,588 431,231 431,820 431,931 432,297 433,366 433,451 -1.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 140.10% 180.94% 210.97% 208.50% 192.24% 162.13% 121.51% -
ROE 14.50% 17.60% 18.48% 17.38% 15.38% 13.60% 11.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.06 65.88 56.29 51.74 49.99 50.59 54.20 18.57%
EPS 95.84 117.23 117.18 106.36 94.59 80.40 64.02 30.70%
DPS 64.00 64.00 55.00 55.00 50.00 50.01 38.69 39.65%
NAPS 6.61 6.66 6.34 6.12 6.15 5.91 5.61 11.50%
Adjusted Per Share Value based on latest NOSH - 431,931
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.08 72.31 61.87 56.89 55.01 55.81 59.80 17.32%
EPS 104.07 128.68 128.80 116.93 104.08 88.69 70.63 29.33%
DPS 70.28 70.28 60.62 60.62 55.16 55.16 42.69 39.21%
NAPS 7.1774 7.3104 6.9687 6.7286 6.7673 6.5193 6.1896 10.32%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 7.90 7.50 10.60 10.10 11.40 8.70 8.90 -
P/RPS 11.28 11.38 18.83 19.52 22.81 17.20 16.42 -22.05%
P/EPS 8.24 6.40 9.05 9.50 12.05 10.82 13.90 -29.32%
EY 12.13 15.63 11.05 10.53 8.30 9.24 7.19 41.49%
DY 8.10 8.53 5.19 5.45 4.39 5.75 4.35 51.07%
P/NAPS 1.20 1.13 1.67 1.65 1.85 1.47 1.59 -17.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 -
Price 8.40 7.00 8.30 11.30 11.40 10.00 8.10 -
P/RPS 11.99 10.63 14.74 21.84 22.81 19.77 14.95 -13.62%
P/EPS 8.76 5.97 7.08 10.62 12.05 12.44 12.65 -21.64%
EY 11.41 16.75 14.12 9.41 8.30 8.04 7.90 27.63%
DY 7.62 9.14 6.63 4.87 4.39 5.00 4.78 36.27%
P/NAPS 1.27 1.05 1.31 1.85 1.85 1.69 1.44 -7.99%

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