[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -8.85%
YoY- 24.13%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 223,628 232,864 231,858 215,436 221,034 226,984 213,029 3.29%
PBT 299,860 336,208 276,766 287,353 313,950 462,156 317,187 -3.67%
Tax -4,886 -7,044 -3,001 -4,552 -4,124 -4,388 -80,430 -84.57%
NP 294,974 329,164 273,765 282,801 309,826 457,768 236,757 15.80%
-
NP to SH 287,352 320,400 266,522 276,058 302,868 449,320 230,025 16.00%
-
Tax Rate 1.63% 2.10% 1.08% 1.58% 1.31% 0.95% 25.36% -
Total Cost -71,346 -96,300 -41,907 -67,365 -88,792 -230,784 -23,728 108.46%
-
Net Worth 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 7.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 86,734 - 159,039 46,266 69,398 - 115,653 -17.46%
Div Payout % 30.18% - 59.67% 16.76% 22.91% - 50.28% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 7.32%
NOSH 433,673 289,169 289,163 289,167 289,161 289,137 289,134 31.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 131.90% 141.35% 118.07% 131.27% 140.17% 201.67% 111.14% -
ROE 12.05% 12.84% 17.13% 13.64% 14.96% 19.11% 10.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.57 80.53 80.18 74.50 76.44 78.50 73.68 -21.18%
EPS 66.26 110.80 61.45 63.65 69.82 155.40 79.55 -11.48%
DPS 20.00 0.00 55.00 16.00 24.00 0.00 40.00 -37.03%
NAPS 5.50 8.63 5.38 7.00 7.00 8.13 7.42 -18.11%
Adjusted Per Share Value based on latest NOSH - 289,183
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 50.40 52.49 52.26 48.56 49.82 51.16 48.02 3.28%
EPS 64.77 72.22 60.07 62.22 68.26 101.27 51.85 16.00%
DPS 19.55 0.00 35.85 10.43 15.64 0.00 26.07 -17.47%
NAPS 5.3761 5.6248 3.5065 4.5624 4.5623 5.2983 4.8356 7.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 8.25 11.00 8.65 7.90 7.65 7.55 6.90 -
P/RPS 16.00 13.66 10.79 10.60 10.01 9.62 9.37 42.90%
P/EPS 12.45 9.93 9.38 8.28 7.30 4.86 8.67 27.31%
EY 8.03 10.07 10.66 12.08 13.69 20.58 11.53 -21.44%
DY 2.42 0.00 6.36 2.03 3.14 0.00 5.80 -44.19%
P/NAPS 1.50 1.27 1.61 1.13 1.09 0.93 0.93 37.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 -
Price 9.10 12.50 10.80 9.25 7.80 7.85 6.80 -
P/RPS 17.65 15.52 13.47 12.42 10.20 10.00 9.23 54.12%
P/EPS 13.73 11.28 11.72 9.69 7.45 5.05 8.55 37.17%
EY 7.28 8.86 8.53 10.32 13.43 19.80 11.70 -27.13%
DY 2.20 0.00 5.09 1.73 3.08 0.00 5.88 -48.10%
P/NAPS 1.65 1.45 2.01 1.32 1.11 0.97 0.92 47.66%

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