[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 34.81%
YoY- 28.83%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 120,475 116,060 111,814 110,517 100,232 77,311 75,189 8.16%
PBT 140,750 262,197 149,930 156,975 163,465 152,854 135,179 0.67%
Tax -7,132 -4,190 -2,443 -2,062 -45,920 -42,260 -36,754 -23.89%
NP 133,618 258,007 147,487 154,913 117,545 110,594 98,425 5.22%
-
NP to SH 129,251 254,656 143,676 151,434 117,545 110,594 98,425 4.64%
-
Tax Rate 5.07% 1.60% 1.63% 1.31% 28.09% 27.65% 27.19% -
Total Cost -13,143 -141,947 -35,673 -44,396 -17,313 -33,283 -23,236 -9.05%
-
Net Worth 2,708,725 2,643,308 2,385,203 2,024,132 2,023,935 1,922,745 1,743,545 7.61%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 42,657 64,786 43,367 34,699 17,348 14,456 17,348 16.16%
Div Payout % 33.00% 25.44% 30.18% 22.91% 14.76% 13.07% 17.63% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,708,725 2,643,308 2,385,203 2,024,132 2,023,935 1,922,745 1,743,545 7.61%
NOSH 426,570 431,913 433,673 289,161 289,133 289,134 289,145 6.68%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 110.91% 222.30% 131.90% 140.17% 117.27% 143.05% 130.90% -
ROE 4.77% 9.63% 6.02% 7.48% 5.81% 5.75% 5.65% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 28.24 26.87 25.78 38.22 34.67 26.74 26.00 1.38%
EPS 30.30 58.96 33.13 34.91 40.65 38.25 34.04 -1.91%
DPS 10.00 15.00 10.00 12.00 6.00 5.00 6.00 8.87%
NAPS 6.35 6.12 5.50 7.00 7.00 6.65 6.03 0.86%
Adjusted Per Share Value based on latest NOSH - 289,230
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 30.67 29.54 28.46 28.13 25.51 19.68 19.14 8.16%
EPS 32.90 64.82 36.57 38.55 29.92 28.15 25.05 4.64%
DPS 10.86 16.49 11.04 8.83 4.42 3.68 4.42 16.14%
NAPS 6.8948 6.7283 6.0713 5.1523 5.1518 4.8942 4.4381 7.61%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 8.00 10.10 8.25 7.65 6.00 5.95 5.05 -
P/RPS 28.33 37.59 32.00 20.02 17.31 22.25 19.42 6.48%
P/EPS 26.40 17.13 24.90 14.61 14.76 15.56 14.84 10.06%
EY 3.79 5.84 4.02 6.85 6.78 6.43 6.74 -9.14%
DY 1.25 1.49 1.21 1.57 1.00 0.84 1.19 0.82%
P/NAPS 1.26 1.65 1.50 1.09 0.86 0.89 0.84 6.98%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 -
Price 8.80 11.30 9.10 7.80 5.85 6.00 5.30 -
P/RPS 31.16 42.05 35.29 20.41 16.88 22.44 20.38 7.32%
P/EPS 29.04 19.17 27.47 14.89 14.39 15.69 15.57 10.93%
EY 3.44 5.22 3.64 6.71 6.95 6.37 6.42 -9.86%
DY 1.14 1.33 1.10 1.54 1.03 0.83 1.13 0.14%
P/NAPS 1.39 1.85 1.65 1.11 0.84 0.90 0.88 7.90%

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