[BKAWAN] YoY Quarter Result on 30-Sep-2003 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -1.9%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 70,281 60,480 40,953 38,499 38,160 41,479 40,376 9.67%
PBT 61,251 86,079 68,098 63,562 47,684 21,426 35,253 9.63%
Tax 413 -20,922 -17,060 -20,501 -17,459 -9,399 -11,489 -
NP 61,664 65,157 51,038 43,061 30,225 12,027 23,764 17.21%
-
NP to SH 59,478 63,233 51,038 43,061 30,225 12,027 23,764 16.51%
-
Tax Rate -0.67% 24.31% 25.05% 32.25% 36.61% 43.87% 32.59% -
Total Cost 8,617 -4,677 -10,085 -4,562 7,935 29,452 16,612 -10.35%
-
Net Worth 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 1,569,237 1,582,334 6.53%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 124,334 98,297 72,291 54,948 54,721 40,090 40,572 20.51%
Div Payout % 209.04% 155.45% 141.64% 127.61% 181.05% 333.33% 170.73% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 1,569,237 1,582,334 6.53%
NOSH 289,149 289,110 289,167 289,200 288,007 286,357 289,804 -0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 87.74% 107.73% 124.63% 111.85% 79.21% 29.00% 58.86% -
ROE 2.57% 3.12% 2.58% 2.48% 2.10% 0.77% 1.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.31 20.92 14.16 13.31 13.25 14.49 13.93 9.72%
EPS 13.71 21.87 17.65 14.89 10.45 4.20 8.20 8.93%
DPS 43.00 34.00 25.00 19.00 19.00 14.00 14.00 20.55%
NAPS 8.00 7.00 6.84 6.00 5.00 5.48 5.46 6.57%
Adjusted Per Share Value based on latest NOSH - 289,200
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.89 15.39 10.42 9.80 9.71 10.56 10.28 9.66%
EPS 15.14 16.10 12.99 10.96 7.69 3.06 6.05 16.51%
DPS 31.65 25.02 18.40 13.99 13.93 10.20 10.33 20.50%
NAPS 5.888 5.1513 5.0346 4.4168 3.6655 3.9944 4.0277 6.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 8.65 6.90 5.75 5.35 4.90 3.46 3.92 -
P/RPS 35.59 32.98 40.60 40.19 36.98 23.89 28.14 3.99%
P/EPS 42.05 31.55 32.58 35.93 46.69 82.38 47.80 -2.11%
EY 2.38 3.17 3.07 2.78 2.14 1.21 2.09 2.18%
DY 4.97 4.93 4.35 3.55 3.88 4.05 3.57 5.66%
P/NAPS 1.08 0.99 0.84 0.89 0.98 0.63 0.72 6.98%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 22/11/04 21/11/03 27/11/02 26/11/01 28/11/00 -
Price 10.80 6.80 5.85 5.70 5.15 4.00 3.86 -
P/RPS 44.43 32.51 41.31 42.82 38.87 27.61 27.71 8.18%
P/EPS 52.50 31.09 33.14 38.28 49.07 95.24 47.07 1.83%
EY 1.90 3.22 3.02 2.61 2.04 1.05 2.12 -1.80%
DY 3.98 5.00 4.27 3.33 3.69 3.50 3.63 1.54%
P/NAPS 1.35 0.97 0.86 0.95 1.03 0.73 0.71 11.29%

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