[BKAWAN] YoY Quarter Result on 31-Mar-2003 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -44.9%
YoY- 36.98%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 53,771 49,443 36,883 34,682 39,387 39,138 35,837 6.99%
PBT 41,436 58,164 71,150 53,982 33,581 -8,857 44,920 -1.33%
Tax -965 -21,634 -20,739 -19,015 -8,053 8,857 -12,012 -34.29%
NP 40,471 36,530 50,411 34,967 25,528 0 32,908 3.50%
-
NP to SH 39,104 36,530 50,411 34,967 25,528 -10,877 32,908 2.91%
-
Tax Rate 2.33% 37.19% 29.15% 35.22% 23.98% - 26.74% -
Total Cost 13,300 12,913 -13,528 -285 13,859 39,138 2,929 28.66%
-
Net Worth 2,024,615 2,023,823 1,923,311 1,744,011 1,650,617 1,565,715 1,564,573 4.38%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 34,707 17,347 14,460 17,353 17,405 17,174 17,320 12.27%
Div Payout % 88.76% 47.49% 28.69% 49.63% 68.18% 0.00% 52.63% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,024,615 2,023,823 1,923,311 1,744,011 1,650,617 1,565,715 1,564,573 4.38%
NOSH 289,230 289,117 289,219 289,222 290,090 286,236 288,666 0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 75.27% 73.88% 136.68% 100.82% 64.81% 0.00% 91.83% -
ROE 1.93% 1.80% 2.62% 2.00% 1.55% -0.69% 2.10% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 18.59 17.10 12.75 11.99 13.58 13.67 12.41 6.96%
EPS 9.02 12.63 17.43 12.09 8.80 -3.80 11.40 -3.82%
DPS 12.00 6.00 5.00 6.00 6.00 6.00 6.00 12.24%
NAPS 7.00 7.00 6.65 6.03 5.69 5.47 5.42 4.35%
Adjusted Per Share Value based on latest NOSH - 289,222
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.69 12.59 9.39 8.83 10.03 9.96 9.12 7.00%
EPS 9.95 9.30 12.83 8.90 6.50 -2.77 8.38 2.90%
DPS 8.83 4.42 3.68 4.42 4.43 4.37 4.41 12.26%
NAPS 5.1535 5.1515 4.8956 4.4392 4.2015 3.9854 3.9825 4.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.65 6.00 5.95 5.05 4.50 3.60 4.40 -
P/RPS 41.15 35.08 46.66 42.11 33.14 26.33 35.44 2.51%
P/EPS 56.58 47.49 34.14 41.77 51.14 -94.74 38.60 6.57%
EY 1.77 2.11 2.93 2.39 1.96 -1.06 2.59 -6.14%
DY 1.57 1.00 0.84 1.19 1.33 1.67 1.36 2.42%
P/NAPS 1.09 0.86 0.89 0.84 0.79 0.66 0.81 5.07%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 26/05/00 -
Price 7.80 5.85 6.00 5.30 4.90 3.60 4.26 -
P/RPS 41.96 34.21 47.05 44.20 36.09 26.33 34.31 3.40%
P/EPS 57.69 46.30 34.42 43.84 55.68 -94.74 37.37 7.50%
EY 1.73 2.16 2.90 2.28 1.80 -1.06 2.68 -7.03%
DY 1.54 1.03 0.83 1.13 1.22 1.67 1.41 1.48%
P/NAPS 1.11 0.84 0.90 0.88 0.86 0.66 0.79 5.82%

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