[BKAWAN] YoY TTM Result on 30-Jun-2006 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

23-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Sep-2006

Quarter

30-Jun-2006 [#3]

Profit Trend

QoQ- 2.41%

YoY- 24.08%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	277,835	243,076	234,925	222,057	193,502	156,496	151,025	10.68%
YoY %	14.30%	3.47%	5.79%	14.76%	23.65%	3.62%	-	-
Horiz. %	183.97%	160.95%	155.55%	147.03%	128.13%	103.62%	100.00%	-
PBT	376,233	519,083	289,046	301,594	299,206	276,219	243,595	7.50%
YoY %	-27.52%	79.58%	-4.16%	0.80%	8.32%	13.39%	-	-
Horiz. %	154.45%	213.09%	118.66%	123.81%	122.83%	113.39%	100.00%	-
Tax	-8,989	-6,255	-3,593	-24,336	-78,929	-76,673	-71,052	-29.12%
YoY %	-43.71%	-74.09%	85.24%	69.17%	-2.94%	-7.91%	-	-
Horiz. %	12.65%	8.80%	5.06%	34.25%	111.09%	107.91%	100.00%	-
NP	367,244	512,828	285,453	277,258	220,277	199,546	172,543	13.40%
YoY %	-28.39%	79.65%	2.96%	25.87%	10.39%	15.65%	-	-
Horiz. %	212.84%	297.22%	165.44%	160.69%	127.66%	115.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,010	506,009	277,491	270,277	217,830	199,546	172,543	13.08%
YoY %	-28.66%	82.35%	2.67%	24.08%	9.16%	15.65%	-	-
Horiz. %	209.23%	293.27%	160.82%	156.64%	126.25%	115.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.39%	1.21%	1.24%	8.07%	26.38%	27.76%	29.17%	-
YoY %	97.52%	-2.42%	-84.63%	-69.41%	-4.97%	-4.83%	-	-
Horiz. %	8.19%	4.15%	4.25%	27.67%	90.44%	95.17%	100.00%	-
Total Cost	-89,409	-269,752	-50,528	-55,201	-26,775	-43,050	-21,518	26.76%
YoY %	66.86%	-433.87%	8.47%	-106.17%	37.80%	-100.07%	-	-
Horiz. %	415.51%	1,253.61%	234.82%	256.53%	124.43%	200.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,814,369	2,737,743	2,431,665	2,024,285	2,073,307	1,931,643	1,775,382	7.97%
YoY %	2.80%	12.59%	20.12%	-2.36%	7.33%	8.80%	-	-
Horiz. %	158.52%	154.21%	136.97%	114.02%	116.78%	108.80%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	253,959	238,136	167,701	133,005	89,638	69,409	72,074	23.33%
YoY %	6.64%	42.00%	26.09%	48.38%	29.14%	-3.70%	-	-
Horiz. %	352.36%	330.40%	232.68%	184.54%	124.37%	96.30%	100.00%	-
Div Payout %	70.35%	47.06%	60.43%	49.21%	41.15%	34.78%	41.77%	-
YoY %	49.49%	-22.12%	22.80%	19.59%	18.32%	-16.73%	-	-
Horiz. %	168.42%	112.66%	144.67%	117.81%	98.52%	83.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	2,814,369	2,737,743	2,431,665	2,024,285	2,073,307	1,931,643	1,775,382	7.97%
YoY %	2.80%	12.59%	20.12%	-2.36%	7.33%	8.80%	-	-
Horiz. %	158.52%	154.21%	136.97%	114.02%	116.78%	108.80%	100.00%	-
NOSH	426,419	431,820	433,451	289,183	289,164	289,168	289,150	6.68%
YoY %	-1.25%	-0.38%	49.89%	0.01%	-0.00%	0.01%	-	-
Horiz. %	147.47%	149.34%	149.91%	100.01%	100.00%	100.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	132.18%	210.97%	121.51%	124.86%	113.84%	127.51%	114.25%	-
YoY %	-37.35%	73.62%	-2.68%	9.68%	-10.72%	11.61%	-	-
Horiz. %	115.69%	184.66%	106.35%	109.29%	99.64%	111.61%	100.00%	-
ROE	12.83%	18.48%	11.41%	13.35%	10.51%	10.33%	9.72%	-
YoY %	-30.57%	61.96%	-14.53%	27.02%	1.74%	6.28%	-	-
Horiz. %	132.00%	190.12%	117.39%	137.35%	108.13%	106.28%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	65.16	56.29	54.20	76.79	66.92	54.12	52.23	3.75%
YoY %	15.76%	3.86%	-29.42%	14.75%	23.65%	3.62%	-	-
Horiz. %	124.76%	107.77%	103.77%	147.02%	128.13%	103.62%	100.00%	-
EPS	84.66	117.18	64.02	93.46	75.33	69.01	59.67	5.99%
YoY %	-27.75%	83.04%	-31.50%	24.07%	9.16%	15.65%	-	-
Horiz. %	141.88%	196.38%	107.29%	156.63%	126.24%	115.65%	100.00%	-
DPS	59.00	55.00	38.69	46.00	31.00	24.00	25.00	15.37%
YoY %	7.27%	42.16%	-15.89%	48.39%	29.17%	-4.00%	-	-
Horiz. %	236.00%	220.00%	154.76%	184.00%	124.00%	96.00%	100.00%	-
NAPS	6.60	6.34	5.61	7.00	7.17	6.68	6.14	1.21%
YoY %	4.10%	13.01%	-19.86%	-2.37%	7.34%	8.79%	-	-
Horiz. %	107.49%	103.26%	91.37%	114.01%	116.78%	108.79%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 289,183
RPS	70.72	61.87	59.80	56.52	49.25	39.83	38.44	10.68%
YoY %	14.30%	3.46%	5.80%	14.76%	23.65%	3.62%	-	-
Horiz. %	183.98%	160.95%	155.57%	147.03%	128.12%	103.62%	100.00%	-
EPS	91.89	128.80	70.63	68.80	55.45	50.79	43.92	13.07%
YoY %	-28.66%	82.36%	2.66%	24.08%	9.18%	15.64%	-	-
Horiz. %	209.22%	293.26%	160.82%	156.65%	126.25%	115.64%	100.00%	-
DPS	64.64	60.62	42.69	33.86	22.82	17.67	18.35	23.32%
YoY %	6.63%	42.00%	26.08%	48.38%	29.15%	-3.71%	-	-
Horiz. %	352.26%	330.35%	232.64%	184.52%	124.36%	96.29%	100.00%	-
NAPS	7.1637	6.9687	6.1896	5.1527	5.2774	4.9168	4.5191	7.97%
YoY %	2.80%	12.59%	20.12%	-2.36%	7.33%	8.80%	-	-
Horiz. %	158.52%	154.21%	136.97%	114.02%	116.78%	108.80%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	8.85	10.60	8.90	7.90	5.95	5.95	5.40	-
P/RPS	13.58	18.83	16.42	10.29	8.89	10.99	10.34	4.64%
YoY %	-27.88%	14.68%	59.57%	15.75%	-19.11%	6.29%	-	-
Horiz. %	131.33%	182.11%	158.80%	99.52%	85.98%	106.29%	100.00%	-
P/EPS	10.45	9.05	13.90	8.45	7.90	8.62	9.05	2.42%
YoY %	15.47%	-34.89%	64.50%	6.96%	-8.35%	-4.75%	-	-
Horiz. %	115.47%	100.00%	153.59%	93.37%	87.29%	95.25%	100.00%	-
EY	9.57	11.05	7.19	11.83	12.66	11.60	11.05	-2.36%
YoY %	-13.39%	53.69%	-39.22%	-6.56%	9.14%	4.98%	-	-
Horiz. %	86.61%	100.00%	65.07%	107.06%	114.57%	104.98%	100.00%	-
DY	6.67	5.19	4.35	5.82	5.21	4.03	4.63	6.26%
YoY %	28.52%	19.31%	-25.26%	11.71%	29.28%	-12.96%	-	-
Horiz. %	144.06%	112.10%	93.95%	125.70%	112.53%	87.04%	100.00%	-
P/NAPS	1.34	1.67	1.59	1.13	0.83	0.89	0.88	7.25%
YoY %	-19.76%	5.03%	40.71%	36.14%	-6.74%	1.14%	-	-
Horiz. %	152.27%	189.77%	180.68%	128.41%	94.32%	101.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	18/08/08	22/08/07	23/08/06	30/08/05	25/08/04	18/08/03	-
Price	9.30	8.30	8.10	9.25	5.95	5.70	5.35	-
P/RPS	14.27	14.74	14.95	12.05	8.89	10.53	10.24	5.68%
YoY %	-3.19%	-1.40%	24.07%	35.55%	-15.57%	2.83%	-	-
Horiz. %	139.36%	143.95%	146.00%	117.68%	86.82%	102.83%	100.00%	-
P/EPS	10.99	7.08	12.65	9.90	7.90	8.26	8.97	3.43%
YoY %	55.23%	-44.03%	27.78%	25.32%	-4.36%	-7.92%	-	-
Horiz. %	122.52%	78.93%	141.03%	110.37%	88.07%	92.08%	100.00%	-
EY	9.10	14.12	7.90	10.10	12.66	12.11	11.15	-3.32%
YoY %	-35.55%	78.73%	-21.78%	-20.22%	4.54%	8.61%	-	-
Horiz. %	81.61%	126.64%	70.85%	90.58%	113.54%	108.61%	100.00%	-
DY	6.34	6.63	4.78	4.97	5.21	4.21	4.67	5.22%
YoY %	-4.37%	38.70%	-3.82%	-4.61%	23.75%	-9.85%	-	-
Horiz. %	135.76%	141.97%	102.36%	106.42%	111.56%	90.15%	100.00%	-
P/NAPS	1.41	1.31	1.44	1.32	0.83	0.85	0.87	8.37%
YoY %	7.63%	-9.03%	9.09%	59.04%	-2.35%	-2.30%	-	-
Horiz. %	162.07%	150.57%	165.52%	151.72%	95.40%	97.70%	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