[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -5.67%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 200,464 203,156 158,950 157,329 154,622 161,712 151,364 20.57%
PBT 326,930 421,204 280,755 283,542 305,708 326,816 259,473 16.63%
Tax -91,840 -97,144 -73,232 -74,896 -84,520 -86,084 -74,094 15.37%
NP 235,090 324,060 207,523 208,646 221,188 240,732 185,379 17.14%
-
NP to SH 235,090 324,060 207,523 208,646 221,188 240,732 185,379 17.14%
-
Tax Rate 28.09% 23.06% 26.08% 26.41% 27.65% 26.34% 28.56% -
Total Cost -34,626 -120,904 -48,573 -51,317 -66,566 -79,020 -34,015 1.19%
-
Net Worth 2,023,935 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 6.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 34,696 - 86,745 19,276 28,913 - 72,290 -38.67%
Div Payout % 14.76% - 41.80% 9.24% 13.07% - 39.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,023,935 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 6.92%
NOSH 289,133 289,140 289,150 289,144 289,134 289,202 289,160 -0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 117.27% 159.51% 130.56% 132.62% 143.05% 148.86% 122.47% -
ROE 11.62% 15.68% 10.49% 10.80% 11.50% 12.57% 10.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 69.33 70.26 54.97 54.41 53.48 55.92 52.35 20.57%
EPS 81.30 112.08 71.77 72.16 76.50 83.24 64.11 17.14%
DPS 12.00 0.00 30.00 6.67 10.00 0.00 25.00 -38.66%
NAPS 7.00 7.15 6.84 6.68 6.65 6.62 6.33 6.93%
Adjusted Per Share Value based on latest NOSH - 289,168
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 51.03 51.71 40.46 40.05 39.36 41.16 38.53 20.58%
EPS 59.84 82.49 52.82 53.11 56.30 61.28 47.19 17.13%
DPS 8.83 0.00 22.08 4.91 7.36 0.00 18.40 -38.67%
NAPS 5.1518 5.2623 5.0343 4.9164 4.8942 4.8733 4.6591 6.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.00 6.10 5.75 5.95 5.95 6.00 5.35 -
P/RPS 8.65 8.68 10.46 10.94 11.13 10.73 10.22 -10.51%
P/EPS 7.38 5.44 8.01 8.25 7.78 7.21 8.35 -7.89%
EY 13.55 18.37 12.48 12.13 12.86 13.87 11.98 8.54%
DY 2.00 0.00 5.22 1.12 1.68 0.00 4.67 -43.15%
P/NAPS 0.86 0.85 0.84 0.89 0.89 0.91 0.85 0.78%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 22/11/04 25/08/04 17/05/04 18/02/04 21/11/03 -
Price 5.85 5.90 5.85 5.70 6.00 6.15 5.70 -
P/RPS 8.44 8.40 10.64 10.48 11.22 11.00 10.89 -15.61%
P/EPS 7.19 5.26 8.15 7.90 7.84 7.39 8.89 -13.18%
EY 13.90 19.00 12.27 12.66 12.75 13.53 11.25 15.12%
DY 2.05 0.00 5.13 1.17 1.67 0.00 4.39 -39.78%
P/NAPS 0.84 0.83 0.86 0.85 0.90 0.93 0.90 -4.49%

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