[BKAWAN] YoY TTM Result on 30-Sep-2002 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 16.67%
YoY- 195.72%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 213,029 158,950 151,364 154,906 162,522 158,256 47,379 -1.58%
PBT 317,187 280,755 259,473 160,220 61,706 196,765 64,978 -1.67%
Tax -82,791 -73,232 -74,094 -38,507 -10,480 -41,910 -6,627 -2.64%
NP 234,396 207,523 185,379 121,713 51,226 154,855 58,351 -1.46%
-
NP to SH 230,025 207,523 185,379 121,713 41,158 154,855 58,351 -1.44%
-
Tax Rate 26.10% 26.08% 28.56% 24.03% 16.98% 21.30% 10.20% -
Total Cost -21,367 -48,573 -34,015 33,193 111,296 3,401 -10,972 -0.70%
-
Net Worth 2,023,773 1,977,903 1,735,202 1,440,037 1,569,237 1,582,334 1,474,069 -0.33%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 115,644 86,752 72,301 72,126 57,264 57,892 40,784 -1.10%
Div Payout % 50.27% 41.80% 39.00% 59.26% 139.13% 37.39% 69.90% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,023,773 1,977,903 1,735,202 1,440,037 1,569,237 1,582,334 1,474,069 -0.33%
NOSH 289,110 289,167 289,200 288,007 286,357 289,804 291,318 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 110.03% 130.56% 122.47% 78.57% 31.52% 97.85% 123.16% -
ROE 11.37% 10.49% 10.68% 8.45% 2.62% 9.79% 3.96% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 73.68 54.97 52.34 53.79 56.75 54.61 16.26 -1.59%
EPS 79.56 71.77 64.10 42.26 14.37 53.43 20.03 -1.45%
DPS 40.00 30.00 25.00 25.00 20.00 20.00 14.00 -1.10%
NAPS 7.00 6.84 6.00 5.00 5.48 5.46 5.06 -0.34%
Adjusted Per Share Value based on latest NOSH - 288,007
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.22 40.46 38.53 39.43 41.37 40.28 12.06 -1.58%
EPS 58.55 52.82 47.19 30.98 10.48 39.42 14.85 -1.44%
DPS 29.44 22.08 18.40 18.36 14.58 14.74 10.38 -1.10%
NAPS 5.1513 5.0346 4.4168 3.6655 3.9944 4.0277 3.7521 -0.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.90 5.75 5.35 4.90 3.46 3.92 0.00 -
P/RPS 9.36 10.46 10.22 9.11 6.10 7.18 0.00 -100.00%
P/EPS 8.67 8.01 8.35 11.59 24.07 7.34 0.00 -100.00%
EY 11.53 12.48 11.98 8.62 4.15 13.63 0.00 -100.00%
DY 5.80 5.22 4.67 5.10 5.78 5.10 0.00 -100.00%
P/NAPS 0.99 0.84 0.89 0.98 0.63 0.72 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 22/11/04 21/11/03 27/11/02 26/11/01 28/11/00 - -
Price 6.80 5.85 5.70 5.15 4.00 3.86 0.00 -
P/RPS 9.23 10.64 10.89 9.58 7.05 7.07 0.00 -100.00%
P/EPS 8.55 8.15 8.89 12.19 27.83 7.22 0.00 -100.00%
EY 11.70 12.27 11.25 8.21 3.59 13.84 0.00 -100.00%
DY 5.88 5.13 4.39 4.85 5.00 5.18 0.00 -100.00%
P/NAPS 0.97 0.86 0.95 1.03 0.73 0.71 0.00 -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
Post a Comment