[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2005 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- -5.4%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 251,304 219,525 215,436 203,398 157,329 150,486 155,661 8.30%
PBT 515,965 303,726 287,353 308,144 283,542 261,214 150,048 22.83%
Tax -7,752 -5,341 -4,552 -79,344 -74,896 -71,457 -28,064 -19.28%
NP 508,213 298,385 282,801 228,800 208,646 189,757 121,984 26.82%
-
NP to SH 500,812 290,684 276,058 222,389 208,646 189,757 121,984 26.51%
-
Tax Rate 1.50% 1.76% 1.58% 25.75% 26.41% 27.36% 18.70% -
Total Cost -256,909 -78,860 -67,365 -25,401 -51,317 -39,270 33,677 -
-
Net Worth 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 8.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 86,356 57,801 46,266 23,131 19,276 23,131 23,161 24.49%
Div Payout % 17.24% 19.88% 16.76% 10.40% 9.24% 12.19% 18.99% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 8.63%
NOSH 431,784 433,511 289,167 289,142 289,144 289,146 289,518 6.88%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 202.23% 135.92% 131.27% 112.49% 132.62% 126.10% 78.37% -
ROE 18.29% 11.95% 13.64% 10.73% 10.80% 10.69% 7.33% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 58.20 50.64 74.50 70.35 54.41 52.05 53.77 1.32%
EPS 115.99 67.05 63.65 76.91 72.16 65.63 42.13 18.36%
DPS 20.00 13.33 16.00 8.00 6.67 8.00 8.00 16.48%
NAPS 6.34 5.61 7.00 7.17 6.68 6.14 5.75 1.63%
Adjusted Per Share Value based on latest NOSH - 289,164
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 56.64 49.48 48.56 45.85 35.46 33.92 35.09 8.29%
EPS 112.88 65.52 62.22 50.13 47.03 42.77 27.49 26.51%
DPS 19.46 13.03 10.43 5.21 4.34 5.21 5.22 24.49%
NAPS 6.1702 5.4816 4.5624 4.6728 4.3535 4.0016 3.7522 8.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 10.60 8.90 7.90 5.95 5.95 5.40 5.00 -
P/RPS 18.21 17.58 10.60 8.46 10.94 10.38 9.30 11.83%
P/EPS 9.14 13.27 8.28 7.74 8.25 8.23 11.87 -4.25%
EY 10.94 7.53 12.08 12.93 12.13 12.15 8.43 4.43%
DY 1.89 1.50 2.03 1.34 1.12 1.48 1.60 2.81%
P/NAPS 1.67 1.59 1.13 0.83 0.89 0.88 0.87 11.46%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 -
Price 8.30 8.10 9.25 5.95 5.70 5.35 5.05 -
P/RPS 14.26 16.00 12.42 8.46 10.48 10.28 9.39 7.20%
P/EPS 7.16 12.08 9.69 7.74 7.90 8.15 11.99 -8.22%
EY 13.97 8.28 10.32 12.93 12.66 12.27 8.34 8.96%
DY 2.41 1.65 1.73 1.34 1.17 1.50 1.58 7.28%
P/NAPS 1.31 1.44 1.32 0.83 0.85 0.87 0.88 6.84%

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