[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2006 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -3.45%
YoY- 15.87%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 219,525 223,628 232,864 231,858 215,436 221,034 226,984 -2.20%
PBT 303,726 299,860 336,208 276,766 287,353 313,950 462,156 -24.46%
Tax -5,341 -4,886 -7,044 -3,001 -4,552 -4,124 -4,388 14.04%
NP 298,385 294,974 329,164 273,765 282,801 309,826 457,768 -24.88%
-
NP to SH 290,684 287,352 320,400 266,522 276,058 302,868 449,320 -25.25%
-
Tax Rate 1.76% 1.63% 2.10% 1.08% 1.58% 1.31% 0.95% -
Total Cost -78,860 -71,346 -96,300 -41,907 -67,365 -88,792 -230,784 -51.21%
-
Net Worth 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 57,801 86,734 - 159,039 46,266 69,398 - -
Div Payout % 19.88% 30.18% - 59.67% 16.76% 22.91% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2.29%
NOSH 433,511 433,673 289,169 289,163 289,167 289,161 289,137 31.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 135.92% 131.90% 141.35% 118.07% 131.27% 140.17% 201.67% -
ROE 11.95% 12.05% 12.84% 17.13% 13.64% 14.96% 19.11% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.64 51.57 80.53 80.18 74.50 76.44 78.50 -25.40%
EPS 67.05 66.26 110.80 61.45 63.65 69.82 155.40 -42.98%
DPS 13.33 20.00 0.00 55.00 16.00 24.00 0.00 -
NAPS 5.61 5.50 8.63 5.38 7.00 7.00 8.13 -21.96%
Adjusted Per Share Value based on latest NOSH - 289,149
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.48 50.40 52.49 52.26 48.56 49.82 51.16 -2.20%
EPS 65.52 64.77 72.22 60.07 62.22 68.26 101.27 -25.25%
DPS 13.03 19.55 0.00 35.85 10.43 15.64 0.00 -
NAPS 5.4816 5.3761 5.6248 3.5065 4.5624 4.5623 5.2983 2.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.90 8.25 11.00 8.65 7.90 7.65 7.55 -
P/RPS 17.58 16.00 13.66 10.79 10.60 10.01 9.62 49.63%
P/EPS 13.27 12.45 9.93 9.38 8.28 7.30 4.86 95.71%
EY 7.53 8.03 10.07 10.66 12.08 13.69 20.58 -48.93%
DY 1.50 2.42 0.00 6.36 2.03 3.14 0.00 -
P/NAPS 1.59 1.50 1.27 1.61 1.13 1.09 0.93 43.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 -
Price 8.10 9.10 12.50 10.80 9.25 7.80 7.85 -
P/RPS 16.00 17.65 15.52 13.47 12.42 10.20 10.00 36.91%
P/EPS 12.08 13.73 11.28 11.72 9.69 7.45 5.05 79.14%
EY 8.28 7.28 8.86 8.53 10.32 13.43 19.80 -44.16%
DY 1.65 2.20 0.00 5.09 1.73 3.08 0.00 -
P/NAPS 1.44 1.65 1.45 2.01 1.32 1.11 0.97 30.22%

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