[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2005 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 41.9%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 188,478 164,644 161,577 152,549 117,997 112,865 116,746 8.30%
PBT 386,974 227,795 215,515 231,108 212,657 195,911 112,536 22.83%
Tax -5,814 -4,006 -3,414 -59,508 -56,172 -53,593 -21,048 -19.28%
NP 381,160 223,789 212,101 171,600 156,485 142,318 91,488 26.82%
-
NP to SH 375,609 218,013 207,044 166,792 156,485 142,318 91,488 26.51%
-
Tax Rate 1.50% 1.76% 1.58% 25.75% 26.41% 27.36% 18.70% -
Total Cost -192,682 -59,145 -50,524 -19,051 -38,488 -29,453 25,258 -
-
Net Worth 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 8.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 64,767 43,351 34,700 17,348 14,457 17,348 17,371 24.49%
Div Payout % 17.24% 19.88% 16.76% 10.40% 9.24% 12.19% 18.99% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 8.63%
NOSH 431,784 433,511 289,167 289,142 289,144 289,146 289,518 6.88%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 202.23% 135.92% 131.27% 112.49% 132.62% 126.10% 78.37% -
ROE 13.72% 8.96% 10.23% 8.05% 8.10% 8.02% 5.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 43.65 37.98 55.88 52.76 40.81 39.03 40.32 1.33%
EPS 86.99 50.29 47.74 57.68 54.12 49.22 31.60 18.36%
DPS 15.00 10.00 12.00 6.00 5.00 6.00 6.00 16.48%
NAPS 6.34 5.61 7.00 7.17 6.68 6.14 5.75 1.63%
Adjusted Per Share Value based on latest NOSH - 289,164
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.48 37.11 36.42 34.38 26.60 25.44 26.31 8.30%
EPS 84.66 49.14 46.67 37.59 35.27 32.08 20.62 26.51%
DPS 14.60 9.77 7.82 3.91 3.26 3.91 3.92 24.47%
NAPS 6.1702 5.4816 4.5624 4.6728 4.3535 4.0016 3.7522 8.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 10.60 8.90 7.90 5.95 5.95 5.40 5.00 -
P/RPS 24.28 23.43 14.14 11.28 14.58 13.83 12.40 11.83%
P/EPS 12.19 17.70 11.03 10.31 10.99 10.97 15.82 -4.24%
EY 8.21 5.65 9.06 9.69 9.10 9.11 6.32 4.45%
DY 1.42 1.12 1.52 1.01 0.84 1.11 1.20 2.84%
P/NAPS 1.67 1.59 1.13 0.83 0.89 0.88 0.87 11.46%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 -
Price 8.30 8.10 9.25 5.95 5.70 5.35 5.05 -
P/RPS 19.01 21.33 16.55 11.28 13.97 13.71 12.52 7.20%
P/EPS 9.54 16.11 12.92 10.31 10.53 10.87 15.98 -8.23%
EY 10.48 6.21 7.74 9.69 9.49 9.20 6.26 8.95%
DY 1.81 1.23 1.30 1.01 0.88 1.12 1.19 7.23%
P/NAPS 1.31 1.44 1.32 0.83 0.85 0.87 0.88 6.84%

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