[BKAWAN] YoY Quarter Result on 30-Sep-2005 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 28.4%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 95,609 54,598 70,281 60,480 40,953 38,499 38,160 16.52%
PBT 135,806 132,109 61,251 86,079 68,098 63,562 47,684 19.03%
Tax -2,935 -441 413 -20,922 -17,060 -20,501 -17,459 -25.68%
NP 132,871 131,668 61,664 65,157 51,038 43,061 30,225 27.96%
-
NP to SH 129,930 130,400 59,478 63,233 51,038 43,061 30,225 27.48%
-
Tax Rate 2.16% 0.33% -0.67% 24.31% 25.05% 32.25% 36.61% -
Total Cost -37,262 -77,070 8,617 -4,677 -10,085 -4,562 7,935 -
-
Net Worth 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 12.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 211,303 173,346 124,334 98,297 72,291 54,948 54,721 25.22%
Div Payout % 162.63% 132.93% 209.04% 155.45% 141.64% 127.61% 181.05% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 12.18%
NOSH 431,231 433,366 289,149 289,110 289,167 289,200 288,007 6.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 138.97% 241.16% 87.74% 107.73% 124.63% 111.85% 79.21% -
ROE 4.52% 5.09% 2.57% 3.12% 2.58% 2.48% 2.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 22.17 12.60 24.31 20.92 14.16 13.31 13.25 8.94%
EPS 30.13 30.09 13.71 21.87 17.65 14.89 10.45 19.28%
DPS 49.00 40.00 43.00 34.00 25.00 19.00 19.00 17.08%
NAPS 6.66 5.91 8.00 7.00 6.84 6.00 5.00 4.88%
Adjusted Per Share Value based on latest NOSH - 289,110
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.34 13.90 17.89 15.39 10.42 9.80 9.71 16.53%
EPS 33.07 33.19 15.14 16.10 12.99 10.96 7.69 27.49%
DPS 53.79 44.12 31.65 25.02 18.40 13.99 13.93 25.22%
NAPS 7.3104 6.5193 5.888 5.1513 5.0346 4.4168 3.6655 12.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 7.50 8.70 8.65 6.90 5.75 5.35 4.90 -
P/RPS 33.83 69.06 35.59 32.98 40.60 40.19 36.98 -1.47%
P/EPS 24.89 28.91 42.05 31.55 32.58 35.93 46.69 -9.94%
EY 4.02 3.46 2.38 3.17 3.07 2.78 2.14 11.06%
DY 6.53 4.60 4.97 4.93 4.35 3.55 3.88 9.05%
P/NAPS 1.13 1.47 1.08 0.99 0.84 0.89 0.98 2.39%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 22/11/06 23/11/05 22/11/04 21/11/03 27/11/02 -
Price 7.00 10.00 10.80 6.80 5.85 5.70 5.15 -
P/RPS 31.57 79.37 44.43 32.51 41.31 42.82 38.87 -3.40%
P/EPS 23.23 33.23 52.50 31.09 33.14 38.28 49.07 -11.70%
EY 4.30 3.01 1.90 3.22 3.02 2.61 2.04 13.22%
DY 7.00 4.00 3.98 5.00 4.27 3.33 3.69 11.25%
P/NAPS 1.05 1.69 1.35 0.97 0.86 0.95 1.03 0.32%

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