[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -10.31%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 223,678 240,950 232,120 223,628 221,034 200,464 154,622 6.34%
PBT 443,464 281,500 524,394 299,860 313,950 326,930 305,708 6.39%
Tax -5,462 -14,264 -8,380 -4,886 -4,124 -91,840 -84,520 -36.63%
NP 438,002 267,236 516,014 294,974 309,826 235,090 221,188 12.05%
-
NP to SH 436,248 258,502 509,312 287,352 302,868 235,090 221,188 11.97%
-
Tax Rate 1.23% 5.07% 1.60% 1.63% 1.31% 28.09% 27.65% -
Total Cost -214,324 -26,286 -283,894 -71,346 -88,792 -34,626 -66,566 21.50%
-
Net Worth 3,007,286 2,708,725 2,643,308 2,385,203 2,024,132 2,023,935 1,922,745 7.73%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 127,607 85,314 129,573 86,734 69,398 34,696 28,913 28.06%
Div Payout % 29.25% 33.00% 25.44% 30.18% 22.91% 14.76% 13.07% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,007,286 2,708,725 2,643,308 2,385,203 2,024,132 2,023,935 1,922,745 7.73%
NOSH 425,358 426,570 431,913 433,673 289,161 289,133 289,134 6.64%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 195.82% 110.91% 222.30% 131.90% 140.17% 117.27% 143.05% -
ROE 14.51% 9.54% 19.27% 12.05% 14.96% 11.62% 11.50% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 52.59 56.49 53.74 51.57 76.44 69.33 53.48 -0.27%
EPS 102.56 60.60 117.92 66.26 69.82 81.30 76.50 5.00%
DPS 30.00 20.00 30.00 20.00 24.00 12.00 10.00 20.08%
NAPS 7.07 6.35 6.12 5.50 7.00 7.00 6.65 1.02%
Adjusted Per Share Value based on latest NOSH - 433,669
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 56.94 61.33 59.08 56.92 56.26 51.03 39.36 6.34%
EPS 111.04 65.80 129.64 73.14 77.09 59.84 56.30 11.97%
DPS 32.48 21.72 32.98 22.08 17.66 8.83 7.36 28.05%
NAPS 7.6548 6.8948 6.7283 6.0713 5.1523 5.1518 4.8942 7.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 10.68 8.00 10.10 8.25 7.65 6.00 5.95 -
P/RPS 20.31 14.16 18.79 16.00 10.01 8.65 11.13 10.53%
P/EPS 10.41 13.20 8.57 12.45 7.30 7.38 7.78 4.97%
EY 9.60 7.58 11.68 8.03 13.69 13.55 12.86 -4.75%
DY 2.81 2.50 2.97 2.42 3.14 2.00 1.68 8.94%
P/NAPS 1.51 1.26 1.65 1.50 1.09 0.86 0.89 9.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 -
Price 10.40 8.80 11.30 9.10 7.80 5.85 6.00 -
P/RPS 19.78 15.58 21.03 17.65 10.20 8.44 11.22 9.90%
P/EPS 10.14 14.52 9.58 13.73 7.45 7.19 7.84 4.37%
EY 9.86 6.89 10.44 7.28 13.43 13.90 12.75 -4.19%
DY 2.88 2.27 2.65 2.20 3.08 2.05 1.67 9.50%
P/NAPS 1.47 1.39 1.85 1.65 1.11 0.84 0.90 8.51%

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