[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 1.16%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 222,884 242,968 251,304 219,525 215,436 203,398 157,329 5.97%
PBT 566,606 320,569 515,965 303,726 287,353 308,144 283,542 12.22%
Tax -5,550 -8,072 -7,752 -5,341 -4,552 -79,344 -74,896 -35.17%
NP 561,056 312,497 508,213 298,385 282,801 228,800 208,646 17.91%
-
NP to SH 558,986 308,106 500,812 290,684 276,058 222,389 208,646 17.84%
-
Tax Rate 0.98% 2.52% 1.50% 1.76% 1.58% 25.75% 26.41% -
Total Cost -338,172 -69,529 -256,909 -78,860 -67,365 -25,401 -51,317 36.90%
-
Net Worth 3,107,837 2,814,408 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 8.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 84,797 56,856 86,356 57,801 46,266 23,131 19,276 27.99%
Div Payout % 15.17% 18.45% 17.24% 19.88% 16.76% 10.40% 9.24% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,107,837 2,814,408 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 8.24%
NOSH 423,988 426,425 431,784 433,511 289,167 289,142 289,144 6.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 251.73% 128.62% 202.23% 135.92% 131.27% 112.49% 132.62% -
ROE 17.99% 10.95% 18.29% 11.95% 13.64% 10.73% 10.80% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.57 56.98 58.20 50.64 74.50 70.35 54.41 -0.57%
EPS 131.84 72.25 115.99 67.05 63.65 76.91 72.16 10.56%
DPS 20.00 13.33 20.00 13.33 16.00 8.00 6.67 20.07%
NAPS 7.33 6.60 6.34 5.61 7.00 7.17 6.68 1.55%
Adjusted Per Share Value based on latest NOSH - 433,451
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.24 54.76 56.64 49.48 48.56 45.85 35.46 5.97%
EPS 125.99 69.45 112.88 65.52 62.22 50.13 47.03 17.84%
DPS 19.11 12.82 19.46 13.03 10.43 5.21 4.34 28.01%
NAPS 7.0049 6.3435 6.1702 5.4816 4.5624 4.6728 4.3535 8.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 10.80 8.85 10.60 8.90 7.90 5.95 5.95 -
P/RPS 20.54 15.53 18.21 17.58 10.60 8.46 10.94 11.06%
P/EPS 8.19 12.25 9.14 13.27 8.28 7.74 8.25 -0.12%
EY 12.21 8.16 10.94 7.53 12.08 12.93 12.13 0.10%
DY 1.85 1.51 1.89 1.50 2.03 1.34 1.12 8.71%
P/NAPS 1.47 1.34 1.67 1.59 1.13 0.83 0.89 8.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 -
Price 11.60 9.30 8.30 8.10 9.25 5.95 5.70 -
P/RPS 22.07 16.32 14.26 16.00 12.42 8.46 10.48 13.20%
P/EPS 8.80 12.87 7.16 12.08 9.69 7.74 7.90 1.81%
EY 11.37 7.77 13.97 8.28 10.32 12.93 12.66 -1.77%
DY 1.72 1.43 2.41 1.65 1.73 1.34 1.17 6.62%
P/NAPS 1.58 1.41 1.31 1.44 1.32 0.83 0.85 10.87%

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