[BKAWAN] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -1.77%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 233,328 218,986 169,311 151,285 155,079 163,073 155,700 6.97%
PBT 245,279 327,425 304,352 259,980 196,162 73,093 135,445 10.39%
Tax -3,665 -59,602 -75,997 -77,876 -48,354 -12,628 -34,904 -31.30%
NP 241,614 267,823 228,355 182,104 147,808 60,465 100,541 15.72%
-
NP to SH 234,292 261,340 228,355 182,104 147,808 50,397 100,541 15.13%
-
Tax Rate 1.49% 18.20% 24.97% 29.95% 24.65% 17.28% 25.77% -
Total Cost -8,286 -48,837 -59,044 -30,819 7,271 102,608 55,159 -
-
Net Worth 2,313,357 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 1,609,156 6.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 159,041 115,644 86,752 72,301 72,126 57,264 57,892 18.33%
Div Payout % 67.88% 44.25% 37.99% 39.70% 48.80% 113.63% 57.58% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,313,357 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 1,609,156 6.23%
NOSH 289,169 289,137 289,140 289,202 288,445 289,635 289,938 -0.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 103.55% 122.30% 134.87% 120.37% 95.31% 37.08% 64.57% -
ROE 10.13% 11.12% 11.05% 9.51% 8.47% 3.10% 6.25% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 80.69 75.74 58.56 52.31 53.76 56.30 53.70 7.01%
EPS 81.02 90.39 78.98 62.97 51.24 17.40 34.68 15.18%
DPS 55.00 40.00 30.00 25.00 25.00 20.00 20.00 18.35%
NAPS 8.00 8.13 7.15 6.62 6.05 5.61 5.55 6.28%
Adjusted Per Share Value based on latest NOSH - 289,202
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 52.59 49.36 38.16 34.10 34.95 36.76 35.09 6.97%
EPS 52.81 58.90 51.47 41.05 33.32 11.36 22.66 15.13%
DPS 35.85 26.07 19.55 16.30 16.26 12.91 13.05 18.33%
NAPS 5.2142 5.2983 4.6597 4.3152 3.9334 3.6623 3.627 6.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 11.00 7.55 6.10 6.00 5.30 3.88 3.68 -
P/RPS 13.63 9.97 10.42 11.47 9.86 6.89 6.85 12.14%
P/EPS 13.58 8.35 7.72 9.53 10.34 22.30 10.61 4.19%
EY 7.37 11.97 12.95 10.49 9.67 4.48 9.42 -4.00%
DY 5.00 5.30 4.92 4.17 4.72 5.15 5.43 -1.36%
P/NAPS 1.38 0.93 0.85 0.91 0.88 0.69 0.66 13.07%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 21/02/01 -
Price 12.50 7.85 5.90 6.15 5.15 4.18 3.80 -
P/RPS 15.49 10.36 10.08 11.76 9.58 7.42 7.08 13.93%
P/EPS 15.43 8.68 7.47 9.77 10.05 24.02 10.96 5.86%
EY 6.48 11.51 13.39 10.24 9.95 4.16 9.13 -5.55%
DY 4.40 5.10 5.08 4.07 4.85 4.78 5.26 -2.93%
P/NAPS 1.56 0.97 0.83 0.93 0.85 0.75 0.68 14.83%

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