[BKAWAN] YoY Quarter Result on 30-Sep-2002 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

27-Nov-2002

Admission Sponsor

Sponsor

Financial Year

30-Sep-2002

Quarter

30-Sep-2002 [#4]

Profit Trend

QoQ- 5.69%

YoY- 151.31%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Quarter Result
Revenue	60,480	40,953	38,499	38,160	41,479	40,376	47,379	-0.25%
YoY %	47.68%	6.37%	0.89%	-8.00%	2.73%	-14.78%	-	-
Horiz. %	127.65%	86.44%	81.26%	80.54%	87.55%	85.22%	100.00%	-
PBT	86,079	68,098	63,562	47,684	21,426	35,253	64,978	-0.29%
YoY %	26.40%	7.14%	33.30%	122.55%	-39.22%	-45.75%	-	-
Horiz. %	132.47%	104.80%	97.82%	73.38%	32.97%	54.25%	100.00%	-
Tax	-20,922	-17,060	-20,501	-17,459	-9,399	-11,489	-6,627	-1.21%
YoY %	-22.64%	16.78%	-17.42%	-85.75%	18.19%	-73.37%	-	-
Horiz. %	315.71%	257.43%	309.36%	263.45%	141.83%	173.37%	100.00%	-
NP	65,157	51,038	43,061	30,225	12,027	23,764	58,351	-0.11%
YoY %	27.66%	18.52%	42.47%	151.31%	-49.39%	-59.27%	-	-
Horiz. %	111.66%	87.47%	73.80%	51.80%	20.61%	40.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,233	51,038	43,061	30,225	12,027	23,764	58,351	-0.08%
YoY %	23.89%	18.52%	42.47%	151.31%	-49.39%	-59.27%	-	-
Horiz. %	108.37%	87.47%	73.80%	51.80%	20.61%	40.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.31%	25.05%	32.25%	36.61%	43.87%	32.59%	10.20%	-
YoY %	-2.95%	-22.33%	-11.91%	-16.55%	34.61%	219.51%	-	-
Horiz. %	238.33%	245.59%	316.18%	358.92%	430.10%	319.51%	100.00%	-
Total Cost	-4,677	-10,085	-4,562	7,935	29,452	16,612	-10,972	0.91%
YoY %	53.62%	-121.07%	-157.49%	-73.06%	77.29%	251.40%	-	-
Horiz. %	42.63%	91.92%	41.58%	-72.32%	-268.43%	-151.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,023,773	1,977,903	1,735,202	1,440,037	1,569,237	1,582,334	1,474,069	-0.33%
YoY %	2.32%	13.99%	20.50%	-8.23%	-0.83%	7.34%	-	-
Horiz. %	137.29%	134.18%	117.72%	97.69%	106.46%	107.34%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	98,297	72,291	54,948	54,721	40,090	40,572	40,784	-0.93%
YoY %	35.97%	31.56%	0.41%	36.50%	-1.19%	-0.52%	-	-
Horiz. %	241.02%	177.25%	134.73%	134.17%	98.30%	99.48%	100.00%	-
Div Payout %	155.45%	141.64%	127.61%	181.05%	333.33%	170.73%	69.90%	-
YoY %	9.75%	10.99%	-29.52%	-45.68%	95.24%	144.25%	-	-
Horiz. %	222.39%	202.63%	182.56%	259.01%	476.87%	244.25%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	2,023,773	1,977,903	1,735,202	1,440,037	1,569,237	1,582,334	1,474,069	-0.33%
YoY %	2.32%	13.99%	20.50%	-8.23%	-0.83%	7.34%	-	-
Horiz. %	137.29%	134.18%	117.72%	97.69%	106.46%	107.34%	100.00%	-
NOSH	289,110	289,167	289,200	288,007	286,357	289,804	291,318	0.00%
YoY %	-0.02%	-0.01%	0.41%	0.58%	-1.19%	-0.52%	-	-
Horiz. %	99.24%	99.26%	99.27%	98.86%	98.30%	99.48%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	107.73%	124.63%	111.85%	79.21%	29.00%	58.86%	123.16%	-
YoY %	-13.56%	11.43%	41.21%	173.14%	-50.73%	-52.21%	-	-
Horiz. %	87.47%	101.19%	90.82%	64.31%	23.55%	47.79%	100.00%	-
ROE	3.12%	2.58%	2.48%	2.10%	0.77%	1.50%	3.96%	-
YoY %	20.93%	4.03%	18.10%	172.73%	-48.67%	-62.12%	-	-
Horiz. %	78.79%	65.15%	62.63%	53.03%	19.44%	37.88%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	20.92	14.16	13.31	13.25	14.49	13.93	16.26	-0.26%
YoY %	47.74%	6.39%	0.45%	-8.56%	4.02%	-14.33%	-	-
Horiz. %	128.66%	87.08%	81.86%	81.49%	89.11%	85.67%	100.00%	-
EPS	21.87	17.65	14.89	10.45	4.20	8.20	20.03	-0.09%
YoY %	23.91%	18.54%	42.49%	148.81%	-48.78%	-59.06%	-	-
Horiz. %	109.19%	88.12%	74.34%	52.17%	20.97%	40.94%	100.00%	-
DPS	34.00	25.00	19.00	19.00	14.00	14.00	14.00	-0.93%
YoY %	36.00%	31.58%	0.00%	35.71%	0.00%	0.00%	-	-
Horiz. %	242.86%	178.57%	135.71%	135.71%	100.00%	100.00%	100.00%	-
NAPS	7.00	6.84	6.00	5.00	5.48	5.46	5.06	-0.34%
YoY %	2.34%	14.00%	20.00%	-8.76%	0.37%	7.91%	-	-
Horiz. %	138.34%	135.18%	118.58%	98.81%	108.30%	107.91%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 288,007
RPS	15.39	10.42	9.80	9.71	10.56	10.28	12.06	-0.25%
YoY %	47.70%	6.33%	0.93%	-8.05%	2.72%	-14.76%	-	-
Horiz. %	127.61%	86.40%	81.26%	80.51%	87.56%	85.24%	100.00%	-
EPS	16.10	12.99	10.96	7.69	3.06	6.05	14.85	-0.08%
YoY %	23.94%	18.52%	42.52%	151.31%	-49.42%	-59.26%	-	-
Horiz. %	108.42%	87.47%	73.80%	51.78%	20.61%	40.74%	100.00%	-
DPS	25.02	18.40	13.99	13.93	10.20	10.33	10.38	-0.93%
YoY %	35.98%	31.52%	0.43%	36.57%	-1.26%	-0.48%	-	-
Horiz. %	241.04%	177.26%	134.78%	134.20%	98.27%	99.52%	100.00%	-
NAPS	5.1513	5.0346	4.4168	3.6655	3.9944	4.0277	3.7521	-0.33%
YoY %	2.32%	13.99%	20.50%	-8.23%	-0.83%	7.35%	-	-
Horiz. %	137.29%	134.18%	117.72%	97.69%	106.46%	107.35%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	6.90	5.75	5.35	4.90	3.46	3.92	0.00	-
P/RPS	32.98	40.60	40.19	36.98	23.89	28.14	0.00	-100.00%
YoY %	-18.77%	1.02%	8.68%	54.79%	-15.10%	0.00%	-	-
Horiz. %	117.20%	144.28%	142.82%	131.41%	84.90%	100.00%	-	-
P/EPS	31.55	32.58	35.93	46.69	82.38	47.80	0.00	-100.00%
YoY %	-3.16%	-9.32%	-23.05%	-43.32%	72.34%	0.00%	-	-
Horiz. %	66.00%	68.16%	75.17%	97.68%	172.34%	100.00%	-	-
EY	3.17	3.07	2.78	2.14	1.21	2.09	0.00	-100.00%
YoY %	3.26%	10.43%	29.91%	76.86%	-42.11%	0.00%	-	-
Horiz. %	151.67%	146.89%	133.01%	102.39%	57.89%	100.00%	-	-
DY	4.93	4.35	3.55	3.88	4.05	3.57	0.00	-100.00%
YoY %	13.33%	22.54%	-8.51%	-4.20%	13.45%	0.00%	-	-
Horiz. %	138.10%	121.85%	99.44%	108.68%	113.45%	100.00%	-	-
P/NAPS	0.99	0.84	0.89	0.98	0.63	0.72	0.00	-100.00%
YoY %	17.86%	-5.62%	-9.18%	55.56%	-12.50%	0.00%	-	-
Horiz. %	137.50%	116.67%	123.61%	136.11%	87.50%	100.00%	-	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	23/11/05	22/11/04	21/11/03	27/11/02	26/11/01	28/11/00	25/11/99	-
Price	6.80	5.85	5.70	5.15	4.00	3.86	0.00	-
P/RPS	32.51	41.31	42.82	38.87	27.61	27.71	0.00	-100.00%
YoY %	-21.30%	-3.53%	10.16%	40.78%	-0.36%	0.00%	-	-
Horiz. %	117.32%	149.08%	154.53%	140.27%	99.64%	100.00%	-	-
P/EPS	31.09	33.14	38.28	49.07	95.24	47.07	0.00	-100.00%
YoY %	-6.19%	-13.43%	-21.99%	-48.48%	102.34%	0.00%	-	-
Horiz. %	66.05%	70.41%	81.33%	104.25%	202.34%	100.00%	-	-
EY	3.22	3.02	2.61	2.04	1.05	2.12	0.00	-100.00%
YoY %	6.62%	15.71%	27.94%	94.29%	-50.47%	0.00%	-	-
Horiz. %	151.89%	142.45%	123.11%	96.23%	49.53%	100.00%	-	-
DY	5.00	4.27	3.33	3.69	3.50	3.63	0.00	-100.00%
YoY %	17.10%	28.23%	-9.76%	5.43%	-3.58%	0.00%	-	-
Horiz. %	137.74%	117.63%	91.74%	101.65%	96.42%	100.00%	-	-
P/NAPS	0.97	0.86	0.95	1.03	0.73	0.71	0.00	-100.00%
YoY %	12.79%	-9.47%	-7.77%	41.10%	2.82%	0.00%	-	-
Horiz. %	136.62%	121.13%	133.80%	145.07%	102.82%	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