[BKAWAN] YoY TTM Result on 30-Jun-2005 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 1.56%
YoY- 9.16%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 243,076 234,925 222,057 193,502 156,496 151,025 158,225 7.41%
PBT 519,083 289,046 301,594 299,206 276,219 243,595 133,962 25.30%
Tax -6,255 -3,593 -24,336 -78,929 -76,673 -71,052 -30,447 -23.16%
NP 512,828 285,453 277,258 220,277 199,546 172,543 103,515 30.53%
-
NP to SH 506,009 277,491 270,277 217,830 199,546 172,543 104,324 30.07%
-
Tax Rate 1.21% 1.24% 8.07% 26.38% 27.76% 29.17% 22.73% -
Total Cost -269,752 -50,528 -55,201 -26,775 -43,050 -21,518 54,710 -
-
Net Worth 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 8.67%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 238,136 167,701 133,005 89,638 69,409 72,074 57,495 26.69%
Div Payout % 47.06% 60.43% 49.21% 41.15% 34.78% 41.77% 55.11% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 8.67%
NOSH 431,820 433,451 289,183 289,164 289,168 289,150 288,858 6.92%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 210.97% 121.51% 124.86% 113.84% 127.51% 114.25% 65.42% -
ROE 18.48% 11.41% 13.35% 10.51% 10.33% 9.72% 6.28% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 56.29 54.20 76.79 66.92 54.12 52.23 54.78 0.45%
EPS 117.18 64.02 93.46 75.33 69.01 59.67 36.12 21.64%
DPS 55.00 38.69 46.00 31.00 24.00 25.00 20.00 18.34%
NAPS 6.34 5.61 7.00 7.17 6.68 6.14 5.75 1.63%
Adjusted Per Share Value based on latest NOSH - 289,164
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 54.79 52.95 50.05 43.61 35.27 34.04 35.66 7.41%
EPS 114.05 62.55 60.92 49.10 44.98 38.89 23.51 30.07%
DPS 53.67 37.80 29.98 20.20 15.64 16.25 12.96 26.69%
NAPS 6.1707 5.4808 4.5626 4.6731 4.3538 4.0016 3.7437 8.67%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 10.60 8.90 7.90 5.95 5.95 5.40 5.00 -
P/RPS 18.83 16.42 10.29 8.89 10.99 10.34 9.13 12.81%
P/EPS 9.05 13.90 8.45 7.90 8.62 9.05 13.84 -6.82%
EY 11.05 7.19 11.83 12.66 11.60 11.05 7.22 7.34%
DY 5.19 4.35 5.82 5.21 4.03 4.63 4.00 4.43%
P/NAPS 1.67 1.59 1.13 0.83 0.89 0.88 0.87 11.46%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 -
Price 8.30 8.10 9.25 5.95 5.70 5.35 5.05 -
P/RPS 14.74 14.95 12.05 8.89 10.53 10.24 9.22 8.12%
P/EPS 7.08 12.65 9.90 7.90 8.26 8.97 13.98 -10.71%
EY 14.12 7.90 10.10 12.66 12.11 11.15 7.15 11.99%
DY 6.63 4.78 4.97 5.21 4.21 4.67 3.96 8.96%
P/NAPS 1.31 1.44 1.32 0.83 0.85 0.87 0.88 6.84%

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