[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 20.22%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 225,476 279,432 220,284 232,864 226,984 203,156 161,712 5.69%
PBT 468,728 207,348 579,688 336,208 462,156 421,204 326,816 6.18%
Tax -3,668 -19,520 -10,628 -7,044 -4,388 -97,144 -86,084 -40.87%
NP 465,060 187,828 569,060 329,164 457,768 324,060 240,732 11.58%
-
NP to SH 463,456 175,584 562,332 320,400 449,320 324,060 240,732 11.52%
-
Tax Rate 0.78% 9.41% 1.83% 2.10% 0.95% 23.06% 26.34% -
Total Cost -239,584 91,604 -348,776 -96,300 -230,784 -120,904 -79,020 20.28%
-
Net Worth 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 2,067,354 1,914,519 8.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 2,067,354 1,914,519 8.19%
NOSH 425,657 426,588 432,297 289,169 289,137 289,140 289,202 6.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 206.26% 67.22% 258.33% 141.35% 201.67% 159.51% 148.86% -
ROE 15.08% 6.23% 21.15% 12.84% 19.11% 15.68% 12.57% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.97 65.50 50.96 80.53 78.50 70.26 55.92 -0.89%
EPS 108.88 41.16 130.08 110.80 155.40 112.08 83.24 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.22 6.61 6.15 8.63 8.13 7.15 6.62 1.45%
Adjusted Per Share Value based on latest NOSH - 289,169
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 50.82 62.98 49.65 52.49 51.16 45.79 36.45 5.69%
EPS 104.46 39.58 126.75 72.22 101.27 73.04 54.26 11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9269 6.3556 5.9924 5.6248 5.2983 4.6597 4.3152 8.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 10.28 7.90 11.40 11.00 7.55 6.10 6.00 -
P/RPS 19.41 12.06 22.37 13.66 9.62 8.68 10.73 10.37%
P/EPS 9.44 19.19 8.76 9.93 4.86 5.44 7.21 4.58%
EY 10.59 5.21 11.41 10.07 20.58 18.37 13.87 -4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.20 1.85 1.27 0.93 0.85 0.91 7.69%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 -
Price 10.08 8.40 11.40 12.50 7.85 5.90 6.15 -
P/RPS 19.03 12.82 22.37 15.52 10.00 8.40 11.00 9.55%
P/EPS 9.26 20.41 8.76 11.28 5.05 5.26 7.39 3.82%
EY 10.80 4.90 11.41 8.86 19.80 19.00 13.53 -3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.27 1.85 1.45 0.97 0.83 0.93 7.04%

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