[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 0.94%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 242,968 240,950 279,432 284,087 251,304 232,120 220,284 6.75%
PBT 320,569 281,500 207,348 522,780 515,965 524,394 579,688 -32.65%
Tax -8,072 -14,264 -19,520 -8,749 -7,752 -8,380 -10,628 -16.76%
NP 312,497 267,236 187,828 514,031 508,213 516,014 569,060 -32.96%
-
NP to SH 308,106 258,502 175,584 505,539 500,812 509,312 562,332 -33.06%
-
Tax Rate 2.52% 5.07% 9.41% 1.67% 1.50% 1.60% 1.83% -
Total Cost -69,529 -26,286 91,604 -229,944 -256,909 -283,894 -348,776 -65.90%
-
Net Worth 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 2,643,308 2,658,626 3.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 56,856 85,314 - 275,944 86,356 129,573 - -
Div Payout % 18.45% 33.00% - 54.58% 17.24% 25.44% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,814,408 2,708,725 2,819,752 2,871,547 2,737,511 2,643,308 2,658,626 3.87%
NOSH 426,425 426,570 426,588 431,163 431,784 431,913 432,297 -0.90%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 128.62% 110.91% 67.22% 180.94% 202.23% 222.30% 258.33% -
ROE 10.95% 9.54% 6.23% 17.61% 18.29% 19.27% 21.15% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.98 56.49 65.50 65.89 58.20 53.74 50.96 7.73%
EPS 72.25 60.60 41.16 117.25 115.99 117.92 130.08 -32.45%
DPS 13.33 20.00 0.00 64.00 20.00 30.00 0.00 -
NAPS 6.60 6.35 6.61 6.66 6.34 6.12 6.15 4.82%
Adjusted Per Share Value based on latest NOSH - 431,231
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.76 54.31 62.98 64.03 56.64 52.32 49.65 6.75%
EPS 69.45 58.27 39.58 113.95 112.88 114.80 126.75 -33.06%
DPS 12.82 19.23 0.00 62.20 19.46 29.21 0.00 -
NAPS 6.3435 6.1053 6.3556 6.4723 6.1702 5.9579 5.9924 3.87%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 8.85 8.00 7.90 7.50 10.60 10.10 11.40 -
P/RPS 15.53 14.16 12.06 11.38 18.21 18.79 22.37 -21.61%
P/EPS 12.25 13.20 19.19 6.40 9.14 8.57 8.76 25.07%
EY 8.16 7.58 5.21 15.63 10.94 11.68 11.41 -20.04%
DY 1.51 2.50 0.00 8.53 1.89 2.97 0.00 -
P/NAPS 1.34 1.26 1.20 1.13 1.67 1.65 1.85 -19.36%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 -
Price 9.30 8.80 8.40 7.00 8.30 11.30 11.40 -
P/RPS 16.32 15.58 12.82 10.62 14.26 21.03 22.37 -18.97%
P/EPS 12.87 14.52 20.41 5.97 7.16 9.58 8.76 29.26%
EY 7.77 6.89 4.90 16.75 13.97 10.44 11.41 -22.61%
DY 1.43 2.27 0.00 9.14 2.41 2.65 0.00 -
P/NAPS 1.41 1.39 1.27 1.05 1.31 1.85 1.85 -16.57%

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