[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2005 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 37.91%
YoY- 10.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 284,087 219,242 231,858 213,029 158,950 151,364 154,906 10.62%
PBT 522,780 359,904 276,766 317,187 280,755 259,473 160,220 21.76%
Tax -8,749 -24,447 -3,001 -80,430 -73,232 -74,094 -38,507 -21.86%
NP 514,031 335,457 273,765 236,757 207,523 185,379 121,713 27.11%
-
NP to SH 505,539 348,413 266,522 230,025 207,523 185,379 121,713 26.75%
-
Tax Rate 1.67% 6.79% 1.08% 25.36% 26.08% 28.56% 24.03% -
Total Cost -229,944 -116,215 -41,907 -23,728 -48,573 -34,015 33,193 -
-
Net Worth 2,871,547 2,565,748 1,555,699 2,145,375 1,977,786 1,830,385 1,676,599 9.37%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 275,944 216,701 159,039 115,653 86,745 72,290 72,267 24.99%
Div Payout % 54.58% 62.20% 59.67% 50.28% 41.80% 39.00% 59.38% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,871,547 2,565,748 1,555,699 2,145,375 1,977,786 1,830,385 1,676,599 9.37%
NOSH 431,163 433,403 289,163 289,134 289,150 289,160 289,068 6.88%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 180.94% 153.01% 118.07% 111.14% 130.56% 122.47% 78.57% -
ROE 17.61% 13.58% 17.13% 10.72% 10.49% 10.13% 7.26% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 65.89 50.59 80.18 73.68 54.97 52.35 53.59 3.50%
EPS 117.25 80.39 61.45 79.55 71.77 64.11 42.09 18.60%
DPS 64.00 50.00 55.00 40.00 30.00 25.00 25.00 16.94%
NAPS 6.66 5.92 5.38 7.42 6.84 6.33 5.80 2.32%
Adjusted Per Share Value based on latest NOSH - 289,110
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 72.31 55.81 59.02 54.22 40.46 38.53 39.43 10.62%
EPS 128.68 88.69 67.84 58.55 52.82 47.19 30.98 26.75%
DPS 70.24 55.16 40.48 29.44 22.08 18.40 18.40 24.98%
NAPS 7.3093 6.5309 3.9599 5.4609 5.0343 4.6591 4.2676 9.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 7.50 8.70 8.65 6.90 5.75 5.35 4.90 -
P/RPS 11.38 17.20 10.79 9.37 10.46 10.22 9.14 3.71%
P/EPS 6.40 10.82 9.38 8.67 8.01 8.35 11.64 -9.48%
EY 15.63 9.24 10.66 11.53 12.48 11.98 8.59 10.48%
DY 8.53 5.75 6.36 5.80 5.22 4.67 5.10 8.94%
P/NAPS 1.13 1.47 1.61 0.93 0.84 0.85 0.84 5.06%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 22/11/06 23/11/05 22/11/04 21/11/03 27/11/02 -
Price 7.00 10.00 10.80 6.80 5.85 5.70 5.15 -
P/RPS 10.62 19.77 13.47 9.23 10.64 10.89 9.61 1.67%
P/EPS 5.97 12.44 11.72 8.55 8.15 8.89 12.23 -11.25%
EY 16.75 8.04 8.53 11.70 12.27 11.25 8.18 12.67%
DY 9.14 5.00 5.09 5.88 5.13 4.39 4.85 11.12%
P/NAPS 1.05 1.69 2.01 0.92 0.86 0.90 0.89 2.79%

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