[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- -5.4%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 221,034 226,984 213,029 203,398 200,464 203,156 158,950 24.61%
PBT 313,950 462,156 317,187 308,144 326,930 421,204 280,755 7.74%
Tax -4,124 -4,388 -80,430 -79,344 -91,840 -97,144 -73,232 -85.33%
NP 309,826 457,768 236,757 228,800 235,090 324,060 207,523 30.65%
-
NP to SH 302,868 449,320 230,025 222,389 235,090 324,060 207,523 28.69%
-
Tax Rate 1.31% 0.95% 25.36% 25.75% 28.09% 23.06% 26.08% -
Total Cost -88,792 -230,784 -23,728 -25,401 -34,626 -120,904 -48,573 49.55%
-
Net Worth 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 2,067,354 1,977,786 1.55%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 69,398 - 115,653 23,131 34,696 - 86,745 -13.83%
Div Payout % 22.91% - 50.28% 10.40% 14.76% - 41.80% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 2,067,354 1,977,786 1.55%
NOSH 289,161 289,137 289,134 289,142 289,133 289,140 289,150 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 140.17% 201.67% 111.14% 112.49% 117.27% 159.51% 130.56% -
ROE 14.96% 19.11% 10.72% 10.73% 11.62% 15.68% 10.49% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 76.44 78.50 73.68 70.35 69.33 70.26 54.97 24.60%
EPS 69.82 155.40 79.55 76.91 81.30 112.08 71.77 -1.82%
DPS 24.00 0.00 40.00 8.00 12.00 0.00 30.00 -13.83%
NAPS 7.00 8.13 7.42 7.17 7.00 7.15 6.84 1.55%
Adjusted Per Share Value based on latest NOSH - 289,164
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.82 51.16 48.02 45.85 45.18 45.79 35.83 24.60%
EPS 68.26 101.27 51.85 50.13 52.99 73.04 46.77 28.69%
DPS 15.64 0.00 26.07 5.21 7.82 0.00 19.55 -13.83%
NAPS 4.5623 5.2983 4.8356 4.6728 4.5618 4.6597 4.4578 1.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 7.65 7.55 6.90 5.95 6.00 6.10 5.75 -
P/RPS 10.01 9.62 9.37 8.46 8.65 8.68 10.46 -2.89%
P/EPS 7.30 4.86 8.67 7.74 7.38 5.44 8.01 -6.00%
EY 13.69 20.58 11.53 12.93 13.55 18.37 12.48 6.36%
DY 3.14 0.00 5.80 1.34 2.00 0.00 5.22 -28.76%
P/NAPS 1.09 0.93 0.93 0.83 0.86 0.85 0.84 18.98%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 23/11/05 30/08/05 18/05/05 23/02/05 22/11/04 -
Price 7.80 7.85 6.80 5.95 5.85 5.90 5.85 -
P/RPS 10.20 10.00 9.23 8.46 8.44 8.40 10.64 -2.77%
P/EPS 7.45 5.05 8.55 7.74 7.19 5.26 8.15 -5.81%
EY 13.43 19.80 11.70 12.93 13.90 19.00 12.27 6.21%
DY 3.08 0.00 5.88 1.34 2.05 0.00 5.13 -28.85%
P/NAPS 1.11 0.97 0.92 0.83 0.84 0.83 0.86 18.56%

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