[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 108.55%
YoY- 69.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 151,364 150,486 150,378 162,028 154,906 155,661 159,442 -3.40%
PBT 259,473 261,214 270,358 324,788 160,220 150,048 157,672 39.34%
Tax -74,094 -71,457 -73,508 -70,956 -38,507 -28,064 -31,890 75.33%
NP 185,379 189,757 196,850 253,832 121,713 121,984 125,782 29.47%
-
NP to SH 185,379 189,757 196,850 253,832 121,713 121,984 125,782 29.47%
-
Tax Rate 28.56% 27.36% 27.19% 21.85% 24.03% 18.70% 20.23% -
Total Cost -34,015 -39,270 -46,472 -91,804 33,193 33,677 33,660 -
-
Net Worth 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 7.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 72,290 23,131 34,697 - 72,267 23,161 34,618 63.30%
Div Payout % 39.00% 12.19% 17.63% - 59.38% 18.99% 27.52% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 7.52%
NOSH 289,160 289,146 289,145 288,445 289,068 289,518 288,490 0.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 122.47% 126.10% 130.90% 156.66% 78.57% 78.37% 78.89% -
ROE 10.13% 10.69% 11.29% 14.55% 7.26% 7.33% 7.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.35 52.05 52.01 56.17 53.59 53.77 55.27 -3.55%
EPS 64.11 65.63 68.08 88.00 42.09 42.13 43.60 29.27%
DPS 25.00 8.00 12.00 0.00 25.00 8.00 12.00 63.04%
NAPS 6.33 6.14 6.03 6.05 5.80 5.75 5.69 7.35%
Adjusted Per Share Value based on latest NOSH - 288,445
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.12 33.92 33.89 36.52 34.92 35.09 35.94 -3.40%
EPS 41.78 42.77 44.37 57.21 27.43 27.49 28.35 29.47%
DPS 16.29 5.21 7.82 0.00 16.29 5.22 7.80 63.31%
NAPS 4.1256 4.0016 3.9299 3.9334 3.779 3.7522 3.6999 7.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.35 5.40 5.05 5.30 4.90 5.00 4.50 -
P/RPS 10.22 10.38 9.71 9.44 9.14 9.30 8.14 16.36%
P/EPS 8.35 8.23 7.42 6.02 11.64 11.87 10.32 -13.15%
EY 11.98 12.15 13.48 16.60 8.59 8.43 9.69 15.17%
DY 4.67 1.48 2.38 0.00 5.10 1.60 2.67 45.11%
P/NAPS 0.85 0.88 0.84 0.88 0.84 0.87 0.79 4.99%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 -
Price 5.70 5.35 5.30 5.15 5.15 5.05 4.90 -
P/RPS 10.89 10.28 10.19 9.17 9.61 9.39 8.87 14.64%
P/EPS 8.89 8.15 7.78 5.85 12.23 11.99 11.24 -14.46%
EY 11.25 12.27 12.85 17.09 8.18 8.34 8.90 16.89%
DY 4.39 1.50 2.26 0.00 4.85 1.58 2.45 47.47%
P/NAPS 0.90 0.87 0.88 0.85 0.89 0.88 0.86 3.07%

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