[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2008 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 283,140 224,426 238,148 284,087 219,242 231,858 213,029 4.85%
PBT 785,356 572,504 350,716 522,780 359,904 276,766 317,187 16.30%
Tax 1,967 -3,309 -9,029 -8,749 -24,447 -3,001 -80,430 -
NP 787,323 569,195 341,687 514,031 335,457 273,765 236,757 22.16%
-
NP to SH 779,468 567,452 337,348 505,539 348,413 266,522 230,025 22.54%
-
Tax Rate -0.25% 0.58% 2.57% 1.67% 6.79% 1.08% 25.36% -
Total Cost -504,183 -344,769 -103,539 -229,944 -116,215 -41,907 -23,728 66.38%
-
Net Worth 3,678,905 3,159,089 2,957,921 2,871,547 2,565,748 1,555,699 2,145,375 9.40%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 397,154 274,887 170,485 275,944 216,701 159,039 115,653 22.81%
Div Payout % 50.95% 48.44% 50.54% 54.58% 62.20% 59.67% 50.28% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,678,905 3,159,089 2,957,921 2,871,547 2,565,748 1,555,699 2,145,375 9.40%
NOSH 418,057 422,903 426,213 431,163 433,403 289,163 289,134 6.33%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 278.07% 253.62% 143.48% 180.94% 153.01% 118.07% 111.14% -
ROE 21.19% 17.96% 11.40% 17.61% 13.58% 17.13% 10.72% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.73 53.07 55.88 65.89 50.59 80.18 73.68 -1.39%
EPS 186.45 134.18 79.15 117.25 80.39 61.45 79.55 15.24%
DPS 95.00 65.00 40.00 64.00 50.00 55.00 40.00 15.50%
NAPS 8.80 7.47 6.94 6.66 5.92 5.38 7.42 2.88%
Adjusted Per Share Value based on latest NOSH - 431,231
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.82 50.58 53.68 64.03 49.42 52.26 48.02 4.85%
EPS 175.69 127.90 76.04 113.95 78.53 60.07 51.85 22.54%
DPS 89.52 61.96 38.43 62.20 48.84 35.85 26.07 22.81%
NAPS 8.2921 7.1204 6.667 6.4723 5.7831 3.5065 4.8356 9.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 14.96 12.28 9.26 7.50 8.70 8.65 6.90 -
P/RPS 22.09 23.14 16.57 11.38 17.20 10.79 9.37 15.35%
P/EPS 8.02 9.15 11.70 6.40 10.82 9.38 8.67 -1.28%
EY 12.46 10.93 8.55 15.63 9.24 10.66 11.53 1.30%
DY 6.35 5.29 4.32 8.53 5.75 6.36 5.80 1.52%
P/NAPS 1.70 1.64 1.33 1.13 1.47 1.61 0.93 10.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 22/11/06 23/11/05 -
Price 16.20 15.60 10.12 7.00 10.00 10.80 6.80 -
P/RPS 23.92 29.40 18.11 10.62 19.77 13.47 9.23 17.19%
P/EPS 8.69 11.63 12.79 5.97 12.44 11.72 8.55 0.27%
EY 11.51 8.60 7.82 16.75 8.04 8.53 11.70 -0.27%
DY 5.86 4.17 3.95 9.14 5.00 5.09 5.88 -0.05%
P/NAPS 1.84 2.09 1.46 1.05 1.69 2.01 0.92 12.24%

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