[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 95.34%
YoY- 38.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 279,432 220,284 232,864 226,984 203,156 161,712 162,028 9.49%
PBT 207,348 579,688 336,208 462,156 421,204 326,816 324,788 -7.20%
Tax -19,520 -10,628 -7,044 -4,388 -97,144 -86,084 -70,956 -19.33%
NP 187,828 569,060 329,164 457,768 324,060 240,732 253,832 -4.89%
-
NP to SH 175,584 562,332 320,400 449,320 324,060 240,732 253,832 -5.95%
-
Tax Rate 9.41% 1.83% 2.10% 0.95% 23.06% 26.34% 21.85% -
Total Cost 91,604 -348,776 -96,300 -230,784 -120,904 -79,020 -91,804 -
-
Net Worth 2,819,752 2,658,626 2,495,534 2,350,689 2,067,354 1,914,519 1,745,095 8.31%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,819,752 2,658,626 2,495,534 2,350,689 2,067,354 1,914,519 1,745,095 8.31%
NOSH 426,588 432,297 289,169 289,137 289,140 289,202 288,445 6.73%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 67.22% 258.33% 141.35% 201.67% 159.51% 148.86% 156.66% -
ROE 6.23% 21.15% 12.84% 19.11% 15.68% 12.57% 14.55% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.50 50.96 80.53 78.50 70.26 55.92 56.17 2.59%
EPS 41.16 130.08 110.80 155.40 112.08 83.24 88.00 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.61 6.15 8.63 8.13 7.15 6.62 6.05 1.48%
Adjusted Per Share Value based on latest NOSH - 289,137
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 71.13 56.07 59.27 57.78 51.71 41.16 41.24 9.50%
EPS 44.69 143.14 81.56 114.37 82.49 61.28 64.61 -5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1774 6.7673 6.3522 5.9835 5.2623 4.8733 4.442 8.31%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 7.90 11.40 11.00 7.55 6.10 6.00 5.30 -
P/RPS 12.06 22.37 13.66 9.62 8.68 10.73 9.44 4.16%
P/EPS 19.19 8.76 9.93 4.86 5.44 7.21 6.02 21.29%
EY 5.21 11.41 10.07 20.58 18.37 13.87 16.60 -17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.85 1.27 0.93 0.85 0.91 0.88 5.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 -
Price 8.40 11.40 12.50 7.85 5.90 6.15 5.15 -
P/RPS 12.82 22.37 15.52 10.00 8.40 11.00 9.17 5.73%
P/EPS 20.41 8.76 11.28 5.05 5.26 7.39 5.85 23.13%
EY 4.90 11.41 8.86 19.80 19.00 13.53 17.09 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.85 1.45 0.97 0.83 0.93 0.85 6.91%

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