[BKAWAN] YoY Cumulative 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- 79.37%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 111,839 120,475 116,060 111,814 110,517 100,232 77,311 6.34%
PBT 221,732 140,750 262,197 149,930 156,975 163,465 152,854 6.39%
Tax -2,731 -7,132 -4,190 -2,443 -2,062 -45,920 -42,260 -36.63%
NP 219,001 133,618 258,007 147,487 154,913 117,545 110,594 12.05%
-
NP to SH 218,124 129,251 254,656 143,676 151,434 117,545 110,594 11.97%
-
Tax Rate 1.23% 5.07% 1.60% 1.63% 1.31% 28.09% 27.65% -
Total Cost -107,162 -13,143 -141,947 -35,673 -44,396 -17,313 -33,283 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 63,803 42,657 64,786 43,367 34,699 17,348 14,456 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 7.25% 4.77% 9.63% 6.02% 7.48% 5.81% 5.75% -
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 26.29 28.24 26.87 25.78 38.22 34.67 26.74 -0.28%
EPS 51.28 30.30 58.96 33.13 34.91 40.65 38.25 5.00%
DPS 15.00 10.00 15.00 10.00 12.00 6.00 5.00 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 28.47 30.67 29.54 28.46 28.13 25.51 19.68 6.34%
EPS 55.52 32.90 64.82 36.57 38.55 29.92 28.15 11.97%
DPS 16.24 10.86 16.49 11.04 8.83 4.42 3.68 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 40.62 28.33 37.59 32.00 20.02 17.31 22.25 10.54%
P/EPS 20.83 26.40 17.13 24.90 14.61 14.76 15.56 4.97%
EY 4.80 3.79 5.84 4.02 6.85 6.78 6.43 -4.75%
DY 1.40 1.25 1.49 1.21 1.57 1.00 0.84 8.88%
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 39.55 31.16 42.05 35.29 20.41 16.88 22.44 9.90%
P/EPS 20.28 29.04 19.17 27.47 14.89 14.39 15.69 4.36%
EY 4.93 3.44 5.22 3.64 6.71 6.95 6.37 -4.17%
DY 1.44 1.14 1.33 1.10 1.54 1.03 0.83 9.61%
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