[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -8.12%
YoY- 12.36%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 223,628 221,034 200,464 154,622 150,378 159,442 157,842 5.97%
PBT 299,860 313,950 326,930 305,708 270,358 157,672 50,022 34.76%
Tax -4,886 -4,124 -91,840 -84,520 -73,508 -31,890 -15,528 -17.52%
NP 294,974 309,826 235,090 221,188 196,850 125,782 34,494 42.97%
-
NP to SH 287,352 302,868 235,090 221,188 196,850 125,782 34,494 42.35%
-
Tax Rate 1.63% 1.31% 28.09% 27.65% 27.19% 20.23% 31.04% -
Total Cost -71,346 -88,792 -34,626 -66,566 -46,472 33,660 123,348 -
-
Net Worth 2,385,203 2,024,132 2,023,935 1,922,745 1,743,545 1,641,512 1,572,351 7.18%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 86,734 69,398 34,696 28,913 34,697 34,618 34,494 16.60%
Div Payout % 30.18% 22.91% 14.76% 13.07% 17.63% 27.52% 100.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,385,203 2,024,132 2,023,935 1,922,745 1,743,545 1,641,512 1,572,351 7.18%
NOSH 433,673 289,161 289,133 289,134 289,145 288,490 287,450 7.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 131.90% 140.17% 117.27% 143.05% 130.90% 78.89% 21.85% -
ROE 12.05% 14.96% 11.62% 11.50% 11.29% 7.66% 2.19% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.57 76.44 69.33 53.48 52.01 55.27 54.91 -1.03%
EPS 66.26 69.82 81.30 76.50 68.08 43.60 12.00 32.92%
DPS 20.00 24.00 12.00 10.00 12.00 12.00 12.00 8.88%
NAPS 5.50 7.00 7.00 6.65 6.03 5.69 5.47 0.09%
Adjusted Per Share Value based on latest NOSH - 289,219
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 56.92 56.26 51.03 39.36 38.28 40.58 40.18 5.97%
EPS 73.14 77.09 59.84 56.30 50.11 32.02 8.78 42.35%
DPS 22.08 17.66 8.83 7.36 8.83 8.81 8.78 16.60%
NAPS 6.0713 5.1523 5.1518 4.8942 4.4381 4.1783 4.0023 7.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.25 7.65 6.00 5.95 5.05 4.50 3.60 -
P/RPS 16.00 10.01 8.65 11.13 9.71 8.14 6.56 16.01%
P/EPS 12.45 7.30 7.38 7.78 7.42 10.32 30.00 -13.62%
EY 8.03 13.69 13.55 12.86 13.48 9.69 3.33 15.79%
DY 2.42 3.14 2.00 1.68 2.38 2.67 3.33 -5.17%
P/NAPS 1.50 1.09 0.86 0.89 0.84 0.79 0.66 14.65%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 -
Price 9.10 7.80 5.85 6.00 5.30 4.90 3.60 -
P/RPS 17.65 10.20 8.44 11.22 10.19 8.87 6.56 17.92%
P/EPS 13.73 7.45 7.19 7.84 7.78 11.24 30.00 -12.20%
EY 7.28 13.43 13.90 12.75 12.85 8.90 3.33 13.91%
DY 2.20 3.08 2.05 1.67 2.26 2.45 3.33 -6.67%
P/NAPS 1.65 1.11 0.84 0.90 0.88 0.86 0.66 16.49%

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