[BKAWAN] YoY TTM Result on 30-Jun-2007 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 7.24%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 223,085 277,835 243,076 234,925 222,057 193,502 156,496 6.08%
PBT 535,244 376,233 519,083 289,046 301,594 299,206 276,219 11.65%
Tax -7,138 -8,989 -6,255 -3,593 -24,336 -78,929 -76,673 -32.66%
NP 528,106 367,244 512,828 285,453 277,258 220,277 199,546 17.60%
-
NP to SH 525,508 361,010 506,009 277,491 270,277 217,830 199,546 17.50%
-
Tax Rate 1.33% 2.39% 1.21% 1.24% 8.07% 26.38% 27.76% -
Total Cost -305,021 -89,409 -269,752 -50,528 -55,201 -26,775 -43,050 38.56%
-
Net Worth 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 8.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 191,685 253,959 238,136 167,701 133,005 89,638 69,409 18.43%
Div Payout % 36.48% 70.35% 47.06% 60.43% 49.21% 41.15% 34.78% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 8.24%
NOSH 424,026 426,419 431,820 433,451 289,183 289,164 289,168 6.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 236.73% 132.18% 210.97% 121.51% 124.86% 113.84% 127.51% -
ROE 16.91% 12.83% 18.48% 11.41% 13.35% 10.51% 10.33% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.61 65.16 56.29 54.20 76.79 66.92 54.12 -0.47%
EPS 123.93 84.66 117.18 64.02 93.46 75.33 69.01 10.24%
DPS 45.00 59.00 55.00 38.69 46.00 31.00 24.00 11.03%
NAPS 7.33 6.60 6.34 5.61 7.00 7.17 6.68 1.55%
Adjusted Per Share Value based on latest NOSH - 433,451
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.28 62.62 54.79 52.95 50.05 43.61 35.27 6.08%
EPS 118.45 81.37 114.05 62.55 60.92 49.10 44.98 17.50%
DPS 43.20 57.24 53.67 37.80 29.98 20.20 15.64 18.44%
NAPS 7.0055 6.3434 6.1707 5.4808 4.5626 4.6731 4.3538 8.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 10.80 8.85 10.60 8.90 7.90 5.95 5.95 -
P/RPS 20.53 13.58 18.83 16.42 10.29 8.89 10.99 10.97%
P/EPS 8.71 10.45 9.05 13.90 8.45 7.90 8.62 0.17%
EY 11.48 9.57 11.05 7.19 11.83 12.66 11.60 -0.17%
DY 4.17 6.67 5.19 4.35 5.82 5.21 4.03 0.57%
P/NAPS 1.47 1.34 1.67 1.59 1.13 0.83 0.89 8.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 -
Price 11.60 9.30 8.30 8.10 9.25 5.95 5.70 -
P/RPS 22.05 14.27 14.74 14.95 12.05 8.89 10.53 13.10%
P/EPS 9.36 10.99 7.08 12.65 9.90 7.90 8.26 2.10%
EY 10.68 9.10 14.12 7.90 10.10 12.66 12.11 -2.07%
DY 3.88 6.34 6.63 4.78 4.97 5.21 4.21 -1.35%
P/NAPS 1.58 1.41 1.31 1.44 1.32 0.83 0.85 10.87%

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