[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 95.34%
YoY- 38.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 231,858 215,436 221,034 226,984 213,029 203,398 200,464 10.17%
PBT 276,766 287,353 313,950 462,156 317,187 308,144 326,930 -10.50%
Tax -3,001 -4,552 -4,124 -4,388 -80,430 -79,344 -91,840 -89.75%
NP 273,765 282,801 309,826 457,768 236,757 228,800 235,090 10.67%
-
NP to SH 266,522 276,058 302,868 449,320 230,025 222,389 235,090 8.71%
-
Tax Rate 1.08% 1.58% 1.31% 0.95% 25.36% 25.75% 28.09% -
Total Cost -41,907 -67,365 -88,792 -230,784 -23,728 -25,401 -34,626 13.55%
-
Net Worth 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 -16.07%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 159,039 46,266 69,398 - 115,653 23,131 34,696 175.68%
Div Payout % 59.67% 16.76% 22.91% - 50.28% 10.40% 14.76% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 -16.07%
NOSH 289,163 289,167 289,161 289,137 289,134 289,142 289,133 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 118.07% 131.27% 140.17% 201.67% 111.14% 112.49% 117.27% -
ROE 17.13% 13.64% 14.96% 19.11% 10.72% 10.73% 11.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 80.18 74.50 76.44 78.50 73.68 70.35 69.33 10.16%
EPS 61.45 63.65 69.82 155.40 79.55 76.91 81.30 -17.00%
DPS 55.00 16.00 24.00 0.00 40.00 8.00 12.00 175.66%
NAPS 5.38 7.00 7.00 8.13 7.42 7.17 7.00 -16.08%
Adjusted Per Share Value based on latest NOSH - 289,137
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.26 48.56 49.82 51.16 48.02 45.85 45.18 10.18%
EPS 60.07 62.22 68.26 101.27 51.85 50.13 52.99 8.71%
DPS 35.85 10.43 15.64 0.00 26.07 5.21 7.82 175.71%
NAPS 3.5065 4.5624 4.5623 5.2983 4.8356 4.6728 4.5618 -16.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.65 7.90 7.65 7.55 6.90 5.95 6.00 -
P/RPS 10.79 10.60 10.01 9.62 9.37 8.46 8.65 15.86%
P/EPS 9.38 8.28 7.30 4.86 8.67 7.74 7.38 17.31%
EY 10.66 12.08 13.69 20.58 11.53 12.93 13.55 -14.76%
DY 6.36 2.03 3.14 0.00 5.80 1.34 2.00 116.09%
P/NAPS 1.61 1.13 1.09 0.93 0.93 0.83 0.86 51.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 18/05/05 -
Price 10.80 9.25 7.80 7.85 6.80 5.95 5.85 -
P/RPS 13.47 12.42 10.20 10.00 9.23 8.46 8.44 36.52%
P/EPS 11.72 9.69 7.45 5.05 8.55 7.74 7.19 38.46%
EY 8.53 10.32 13.43 19.80 11.70 12.93 13.90 -27.76%
DY 5.09 1.73 3.08 0.00 5.88 1.34 2.05 83.26%
P/NAPS 2.01 1.32 1.11 0.97 0.92 0.83 0.84 78.80%

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