[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 19.86%
YoY- 30.73%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 251,304 232,120 220,284 219,242 219,525 223,628 232,864 5.21%
PBT 515,965 524,394 579,688 359,904 303,726 299,860 336,208 33.08%
Tax -7,752 -8,380 -10,628 -24,447 -5,341 -4,886 -7,044 6.59%
NP 508,213 516,014 569,060 335,457 298,385 294,974 329,164 33.61%
-
NP to SH 500,812 509,312 562,332 348,413 290,684 287,352 320,400 34.72%
-
Tax Rate 1.50% 1.60% 1.83% 6.79% 1.76% 1.63% 2.10% -
Total Cost -256,909 -283,894 -348,776 -116,215 -78,860 -71,346 -96,300 92.46%
-
Net Worth 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 6.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 86,356 129,573 - 216,701 57,801 86,734 - -
Div Payout % 17.24% 25.44% - 62.20% 19.88% 30.18% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 6.37%
NOSH 431,784 431,913 432,297 433,403 433,511 433,673 289,169 30.67%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 202.23% 222.30% 258.33% 153.01% 135.92% 131.90% 141.35% -
ROE 18.29% 19.27% 21.15% 13.58% 11.95% 12.05% 12.84% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 58.20 53.74 50.96 50.59 50.64 51.57 80.53 -19.48%
EPS 115.99 117.92 130.08 80.39 67.05 66.26 110.80 3.10%
DPS 20.00 30.00 0.00 50.00 13.33 20.00 0.00 -
NAPS 6.34 6.12 6.15 5.92 5.61 5.50 8.63 -18.59%
Adjusted Per Share Value based on latest NOSH - 433,366
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.64 52.32 49.65 49.42 49.48 50.40 52.49 5.20%
EPS 112.88 114.80 126.75 78.53 65.52 64.77 72.22 34.71%
DPS 19.46 29.21 0.00 48.84 13.03 19.55 0.00 -
NAPS 6.1702 5.9579 5.9924 5.7831 5.4816 5.3761 5.6248 6.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 10.60 10.10 11.40 8.70 8.90 8.25 11.00 -
P/RPS 18.21 18.79 22.37 17.20 17.58 16.00 13.66 21.14%
P/EPS 9.14 8.57 8.76 10.82 13.27 12.45 9.93 -5.38%
EY 10.94 11.68 11.41 9.24 7.53 8.03 10.07 5.68%
DY 1.89 2.97 0.00 5.75 1.50 2.42 0.00 -
P/NAPS 1.67 1.65 1.85 1.47 1.59 1.50 1.27 20.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 -
Price 8.30 11.30 11.40 10.00 8.10 9.10 12.50 -
P/RPS 14.26 21.03 22.37 19.77 16.00 17.65 15.52 -5.49%
P/EPS 7.16 9.58 8.76 12.44 12.08 13.73 11.28 -26.16%
EY 13.97 10.44 11.41 8.04 8.28 7.28 8.86 35.50%
DY 2.41 2.65 0.00 5.00 1.65 2.20 0.00 -
P/NAPS 1.31 1.85 1.85 1.69 1.44 1.65 1.45 -6.55%

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