[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-May-2003

Admission Sponsor

Sponsor

Financial Year

30-Sep-2003

Quarter

31-Mar-2003 [#2]

Profit Trend

QoQ- 55.1%

YoY- 56.5%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Cumulative Result
Revenue	110,517	100,232	77,311	75,189	79,721	78,921	78,176	5.93%
YoY %	10.26%	29.65%	2.82%	-5.68%	1.01%	0.95%	-	-
Horiz. %	141.37%	128.21%	98.89%	96.18%	101.98%	100.95%	100.00%	-
PBT	156,975	163,465	152,854	135,179	78,836	25,011	140,108	1.91%
YoY %	-3.97%	6.94%	13.08%	71.47%	215.21%	-82.15%	-	-
Horiz. %	112.04%	116.67%	109.10%	96.48%	56.27%	17.85%	100.00%	-
Tax	-2,062	-45,920	-42,260	-36,754	-15,945	-7,764	-24,762	-33.90%
YoY %	95.51%	-8.66%	-14.98%	-130.50%	-105.37%	68.65%	-	-
Horiz. %	8.33%	185.45%	170.66%	148.43%	64.39%	31.35%	100.00%	-
NP	154,913	117,545	110,594	98,425	62,891	17,247	115,346	5.03%
YoY %	31.79%	6.29%	12.36%	56.50%	264.65%	-85.05%	-	-
Horiz. %	134.30%	101.91%	95.88%	85.33%	54.52%	14.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,434	117,545	110,594	98,425	62,891	17,247	115,346	4.63%
YoY %	28.83%	6.29%	12.36%	56.50%	264.65%	-85.05%	-	-
Horiz. %	131.29%	101.91%	95.88%	85.33%	54.52%	14.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.31%	28.09%	27.65%	27.19%	20.23%	31.04%	17.67%	-
YoY %	-95.34%	1.59%	1.69%	34.40%	-34.83%	75.66%	-	-
Horiz. %	7.41%	158.97%	156.48%	153.88%	114.49%	175.66%	100.00%	-
Total Cost	-44,396	-17,313	-33,283	-23,236	16,830	61,674	-37,170	3.00%
YoY %	-156.43%	47.98%	-43.24%	-238.06%	-72.71%	265.92%	-	-
Horiz. %	119.44%	46.58%	89.54%	62.51%	-45.28%	-165.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,024,132	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	1,570,792	4.31%
YoY %	0.01%	5.26%	10.28%	6.22%	4.40%	0.10%	-	-
Horiz. %	128.86%	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	34,699	17,348	14,456	17,348	17,309	17,247	-	-
YoY %	100.02%	20.01%	-16.67%	0.23%	0.36%	0.00%	-	-
Horiz. %	201.19%	100.59%	83.82%	100.59%	100.36%	100.00%	-	-
Div Payout %	22.91%	14.76%	13.07%	17.63%	27.52%	100.00%	-	-
YoY %	55.22%	12.93%	-25.87%	-35.94%	-72.48%	0.00%	-	-
Horiz. %	22.91%	14.76%	13.07%	17.63%	27.52%	100.00%	-	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	2,024,132	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	1,570,792	4.31%
YoY %	0.01%	5.26%	10.28%	6.22%	4.40%	0.10%	-	-
Horiz. %	128.86%	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-
NOSH	289,161	289,133	289,134	289,145	288,490	287,450	289,814	-0.03%
YoY %	0.01%	-0.00%	-0.00%	0.23%	0.36%	-0.82%	-	-
Horiz. %	99.77%	99.77%	99.77%	99.77%	99.54%	99.18%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	140.17%	117.27%	143.05%	130.90%	78.89%	21.85%	147.55%	-
YoY %	19.53%	-18.02%	9.28%	65.93%	261.05%	-85.19%	-	-
Horiz. %	95.00%	79.48%	96.95%	88.72%	53.47%	14.81%	100.00%	-
ROE	7.48%	5.81%	5.75%	5.65%	3.83%	1.10%	7.34%	-
YoY %	28.74%	1.04%	1.77%	47.52%	248.18%	-85.01%	-	-
Horiz. %	101.91%	79.16%	78.34%	76.98%	52.18%	14.99%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	38.22	34.67	26.74	26.00	27.63	27.46	26.97	5.97%
YoY %	10.24%	29.66%	2.85%	-5.90%	0.62%	1.82%	-	-
Horiz. %	141.71%	128.55%	99.15%	96.40%	102.45%	101.82%	100.00%	-
EPS	34.91	40.65	38.25	34.04	21.80	6.00	39.80	-2.16%
YoY %	-14.12%	6.27%	12.37%	56.15%	263.33%	-84.92%	-	-
Horiz. %	87.71%	102.14%	96.11%	85.53%	54.77%	15.08%	100.00%	-
DPS	12.00	6.00	5.00	6.00	6.00	6.00	0.00	-
YoY %	100.00%	20.00%	-16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	83.33%	100.00%	100.00%	100.00%	-	-
NAPS	7.00	7.00	6.65	6.03	5.69	5.47	5.42	4.35%
YoY %	0.00%	5.26%	10.28%	5.98%	4.02%	0.92%	-	-
Horiz. %	129.15%	129.15%	122.69%	111.25%	104.98%	100.92%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 289,222
RPS	24.91	22.59	17.43	16.95	17.97	17.79	17.62	5.93%
YoY %	10.27%	29.60%	2.83%	-5.68%	1.01%	0.96%	-	-
Horiz. %	141.37%	128.21%	98.92%	96.20%	101.99%	100.96%	100.00%	-
EPS	34.13	26.49	24.93	22.18	14.18	3.89	26.00	4.63%
YoY %	28.84%	6.26%	12.40%	56.42%	264.52%	-85.04%	-	-
Horiz. %	131.27%	101.88%	95.88%	85.31%	54.54%	14.96%	100.00%	-
DPS	7.82	3.91	3.26	3.91	3.90	3.89	0.00	-
YoY %	100.00%	19.94%	-16.62%	0.26%	0.26%	0.00%	-	-
Horiz. %	201.03%	100.51%	83.80%	100.51%	100.26%	100.00%	-	-
NAPS	4.5623	4.5618	4.3338	3.9299	3.6999	3.544	3.5405	4.31%
YoY %	0.01%	5.26%	10.28%	6.22%	4.40%	0.10%	-	-
Horiz. %	128.86%	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	7.65	6.00	5.95	5.05	4.50	3.60	4.40	-
P/RPS	20.02	17.31	22.25	19.42	16.28	13.11	16.31	3.47%
YoY %	15.66%	-22.20%	14.57%	19.29%	24.18%	-19.62%	-	-
Horiz. %	122.75%	106.13%	136.42%	119.07%	99.82%	80.38%	100.00%	-
P/EPS	14.61	14.76	15.56	14.84	20.64	60.00	11.06	4.74%
YoY %	-1.02%	-5.14%	4.85%	-28.10%	-65.60%	442.50%	-	-
Horiz. %	132.10%	133.45%	140.69%	134.18%	186.62%	542.50%	100.00%	-
EY	6.85	6.78	6.43	6.74	4.84	1.67	9.05	-4.53%
YoY %	1.03%	5.44%	-4.60%	39.26%	189.82%	-81.55%	-	-
Horiz. %	75.69%	74.92%	71.05%	74.48%	53.48%	18.45%	100.00%	-
DY	1.57	1.00	0.84	1.19	1.33	1.67	0.00	-
YoY %	57.00%	19.05%	-29.41%	-10.53%	-20.36%	0.00%	-	-
Horiz. %	94.01%	59.88%	50.30%	71.26%	79.64%	100.00%	-	-
P/NAPS	1.09	0.86	0.89	0.84	0.79	0.66	0.81	5.07%
YoY %	26.74%	-3.37%	5.95%	6.33%	19.70%	-18.52%	-	-
Horiz. %	134.57%	106.17%	109.88%	103.70%	97.53%	81.48%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	24/05/06	18/05/05	17/05/04	16/05/03	16/05/02	23/05/01	26/05/00	-
Price	7.80	5.85	6.00	5.30	4.90	3.60	4.26	-
P/RPS	20.41	16.88	22.44	20.38	17.73	13.11	15.79	4.36%
YoY %	20.91%	-24.78%	10.11%	14.95%	35.24%	-16.97%	-	-
Horiz. %	129.26%	106.90%	142.12%	129.07%	112.29%	83.03%	100.00%	-
P/EPS	14.89	14.39	15.69	15.57	22.48	60.00	10.70	5.65%
YoY %	3.47%	-8.29%	0.77%	-30.74%	-62.53%	460.75%	-	-
Horiz. %	139.16%	134.49%	146.64%	145.51%	210.09%	560.75%	100.00%	-
EY	6.71	6.95	6.37	6.42	4.45	1.67	9.34	-5.36%
YoY %	-3.45%	9.11%	-0.78%	44.27%	166.47%	-82.12%	-	-
Horiz. %	71.84%	74.41%	68.20%	68.74%	47.64%	17.88%	100.00%	-
DY	1.54	1.03	0.83	1.13	1.22	1.67	0.00	-
YoY %	49.51%	24.10%	-26.55%	-7.38%	-26.95%	0.00%	-	-
Horiz. %	92.22%	61.68%	49.70%	67.66%	73.05%	100.00%	-	-
P/NAPS	1.11	0.84	0.90	0.88	0.86	0.66	0.79	5.82%
YoY %	32.14%	-6.67%	2.27%	2.33%	30.30%	-16.46%	-	-
Horiz. %	140.51%	106.33%	113.92%	111.39%	108.86%	83.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos