[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 270.4%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 154,906 155,661 159,442 161,336 162,512 161,377 157,842 -1.24%
PBT 160,220 150,048 157,672 181,020 61,706 53,706 50,022 117.13%
Tax -38,507 -28,064 -31,890 -31,568 -21,357 -15,944 -15,528 83.10%
NP 121,713 121,984 125,782 149,452 40,349 37,762 34,494 131.59%
-
NP to SH 121,713 121,984 125,782 149,452 40,349 37,762 34,494 131.59%
-
Tax Rate 24.03% 18.70% 20.23% 17.44% 34.61% 29.69% 31.04% -
Total Cost 33,193 33,677 33,660 11,884 122,163 123,614 123,348 -58.28%
-
Net Worth 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 1,598,170 1,572,351 4.36%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 72,267 23,161 34,618 - 57,641 - 34,494 63.65%
Div Payout % 59.38% 18.99% 27.52% - 142.86% - 100.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 1,598,170 1,572,351 4.36%
NOSH 289,068 289,518 288,490 289,635 288,207 288,999 287,450 0.37%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 78.57% 78.37% 78.89% 92.63% 24.83% 23.40% 21.85% -
ROE 7.26% 7.33% 7.66% 9.20% 2.55% 2.36% 2.19% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.59 53.77 55.27 55.70 56.39 55.84 54.91 -1.60%
EPS 42.09 42.13 43.60 51.60 14.00 13.07 12.00 130.67%
DPS 25.00 8.00 12.00 0.00 20.00 0.00 12.00 63.04%
NAPS 5.80 5.75 5.69 5.61 5.48 5.53 5.47 3.97%
Adjusted Per Share Value based on latest NOSH - 289,635
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.43 39.62 40.58 41.07 41.37 41.08 40.18 -1.24%
EPS 30.98 31.05 32.02 38.04 10.27 9.61 8.78 131.59%
DPS 18.40 5.90 8.81 0.00 14.67 0.00 8.78 63.68%
NAPS 4.2676 4.2374 4.1783 4.1359 4.0202 4.068 4.0023 4.36%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.90 5.00 4.50 3.88 3.46 3.62 3.60 -
P/RPS 9.14 9.30 8.14 6.97 6.14 6.48 6.56 24.72%
P/EPS 11.64 11.87 10.32 7.52 24.71 27.70 30.00 -46.77%
EY 8.59 8.43 9.69 13.30 4.05 3.61 3.33 87.98%
DY 5.10 1.60 2.67 0.00 5.78 0.00 3.33 32.83%
P/NAPS 0.84 0.87 0.79 0.69 0.63 0.65 0.66 17.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 23/05/01 -
Price 5.15 5.05 4.90 4.18 4.00 3.80 3.60 -
P/RPS 9.61 9.39 8.87 7.50 7.09 6.81 6.56 28.95%
P/EPS 12.23 11.99 11.24 8.10 28.57 29.08 30.00 -44.99%
EY 8.18 8.34 8.90 12.34 3.50 3.44 3.33 81.95%
DY 4.85 1.58 2.45 0.00 5.00 0.00 3.33 28.45%
P/NAPS 0.89 0.88 0.86 0.75 0.73 0.69 0.66 22.03%

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