[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -3.6%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 154,622 161,712 151,364 150,486 150,378 162,028 154,906 -0.12%
PBT 305,708 326,816 259,473 261,214 270,358 324,788 160,220 53.77%
Tax -84,520 -86,084 -74,094 -71,457 -73,508 -70,956 -38,507 68.81%
NP 221,188 240,732 185,379 189,757 196,850 253,832 121,713 48.86%
-
NP to SH 221,188 240,732 185,379 189,757 196,850 253,832 121,713 48.86%
-
Tax Rate 27.65% 26.34% 28.56% 27.36% 27.19% 21.85% 24.03% -
Total Cost -66,566 -79,020 -34,015 -39,270 -46,472 -91,804 33,193 -
-
Net Worth 1,922,745 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 9.55%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 28,913 - 72,290 23,131 34,697 - 72,267 -45.67%
Div Payout % 13.07% - 39.00% 12.19% 17.63% - 59.38% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,922,745 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 9.55%
NOSH 289,134 289,202 289,160 289,146 289,145 288,445 289,068 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 143.05% 148.86% 122.47% 126.10% 130.90% 156.66% 78.57% -
ROE 11.50% 12.57% 10.13% 10.69% 11.29% 14.55% 7.26% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 53.48 55.92 52.35 52.05 52.01 56.17 53.59 -0.13%
EPS 76.50 83.24 64.11 65.63 68.08 88.00 42.09 48.87%
DPS 10.00 0.00 25.00 8.00 12.00 0.00 25.00 -45.68%
NAPS 6.65 6.62 6.33 6.14 6.03 6.05 5.80 9.53%
Adjusted Per Share Value based on latest NOSH - 289,150
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.36 41.16 38.53 38.31 38.28 41.24 39.43 -0.11%
EPS 56.30 61.28 47.19 48.30 50.11 64.61 30.98 48.86%
DPS 7.36 0.00 18.40 5.89 8.83 0.00 18.40 -45.68%
NAPS 4.8942 4.8733 4.6591 4.519 4.4381 4.442 4.2676 9.55%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.95 6.00 5.35 5.40 5.05 5.30 4.90 -
P/RPS 11.13 10.73 10.22 10.38 9.71 9.44 9.14 14.01%
P/EPS 7.78 7.21 8.35 8.23 7.42 6.02 11.64 -23.53%
EY 12.86 13.87 11.98 12.15 13.48 16.60 8.59 30.83%
DY 1.68 0.00 4.67 1.48 2.38 0.00 5.10 -52.27%
P/NAPS 0.89 0.91 0.85 0.88 0.84 0.88 0.84 3.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 -
Price 6.00 6.15 5.70 5.35 5.30 5.15 5.15 -
P/RPS 11.22 11.00 10.89 10.28 10.19 9.17 9.61 10.86%
P/EPS 7.84 7.39 8.89 8.15 7.78 5.85 12.23 -25.63%
EY 12.75 13.53 11.25 12.27 12.85 17.09 8.18 34.39%
DY 1.67 0.00 4.39 1.50 2.26 0.00 4.85 -50.84%
P/NAPS 0.90 0.93 0.90 0.87 0.88 0.85 0.89 0.74%

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