[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

31-Dec-2007 [#1]

Profit Trend

QoQ- 61.4%

YoY- 75.51%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	284,087	251,304	232,120	220,284	219,242	219,525	223,628	17.24%
YoY %	13.05%	8.26%	5.37%	0.48%	-0.13%	-1.83%	-	-
Horiz. %	127.04%	112.38%	103.80%	98.50%	98.04%	98.17%	100.00%	-
PBT	522,780	515,965	524,394	579,688	359,904	303,726	299,860	44.70%
YoY %	1.32%	-1.61%	-9.54%	61.07%	18.50%	1.29%	-	-
Horiz. %	174.34%	172.07%	174.88%	193.32%	120.02%	101.29%	100.00%	-
Tax	-8,749	-7,752	-8,380	-10,628	-24,447	-5,341	-4,886	47.30%
YoY %	-12.86%	7.49%	21.15%	56.53%	-357.72%	-9.31%	-	-
Horiz. %	179.06%	158.66%	171.51%	217.52%	500.35%	109.31%	100.00%	-
NP	514,031	508,213	516,014	569,060	335,457	298,385	294,974	44.66%
YoY %	1.14%	-1.51%	-9.32%	69.64%	12.42%	1.16%	-	-
Horiz. %	174.26%	172.29%	174.94%	192.92%	113.72%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	505,539	500,812	509,312	562,332	348,413	290,684	287,352	45.58%
YoY %	0.94%	-1.67%	-9.43%	61.40%	19.86%	1.16%	-	-
Horiz. %	175.93%	174.29%	177.24%	195.69%	121.25%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.67%	1.50%	1.60%	1.83%	6.79%	1.76%	1.63%	-
YoY %	11.33%	-6.25%	-12.57%	-73.05%	285.80%	7.98%	-	-
Horiz. %	102.45%	92.02%	98.16%	112.27%	416.56%	107.98%	100.00%	-
Total Cost	-229,944	-256,909	-283,894	-348,776	-116,215	-78,860	-71,346	117.72%
YoY %	10.50%	9.51%	18.60%	-200.11%	-47.37%	-10.53%	-	-
Horiz. %	322.29%	360.09%	397.91%	488.85%	162.89%	110.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,871,547	2,737,511	2,643,308	2,658,626	2,565,748	2,432,000	2,385,203	13.13%
YoY %	4.90%	3.56%	-0.58%	3.62%	5.50%	1.96%	-	-
Horiz. %	120.39%	114.77%	110.82%	111.46%	107.57%	101.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	275,944	86,356	129,573	-	216,701	57,801	86,734	115.86%
YoY %	219.54%	-33.35%	0.00%	-	274.91%	-33.36%	-	-
Horiz. %	318.15%	99.56%	149.39%	-	249.85%	66.64%	100.00%	-
Div Payout %	54.58%	17.24%	25.44%	-	62.20%	19.88%	30.18%	-
YoY %	216.59%	-32.23%	0.00%	-	212.88%	-34.13%	-	-
Horiz. %	180.85%	57.12%	84.29%	-	206.10%	65.87%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	2,871,547	2,737,511	2,643,308	2,658,626	2,565,748	2,432,000	2,385,203	13.13%
YoY %	4.90%	3.56%	-0.58%	3.62%	5.50%	1.96%	-	-
Horiz. %	120.39%	114.77%	110.82%	111.46%	107.57%	101.96%	100.00%	-
NOSH	431,163	431,784	431,913	432,297	433,403	433,511	433,673	-0.38%
YoY %	-0.14%	-0.03%	-0.09%	-0.26%	-0.02%	-0.04%	-	-
Horiz. %	99.42%	99.56%	99.59%	99.68%	99.94%	99.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	180.94%	202.23%	222.30%	258.33%	153.01%	135.92%	131.90%	-
YoY %	-10.53%	-9.03%	-13.95%	68.83%	12.57%	3.05%	-	-
Horiz. %	137.18%	153.32%	168.54%	195.85%	116.00%	103.05%	100.00%	-
ROE	17.61%	18.29%	19.27%	21.15%	13.58%	11.95%	12.05%	-
YoY %	-3.72%	-5.09%	-8.89%	55.74%	13.64%	-0.83%	-	-
Horiz. %	146.14%	151.78%	159.92%	175.52%	112.70%	99.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	65.89	58.20	53.74	50.96	50.59	50.64	51.57	17.69%
YoY %	13.21%	8.30%	5.46%	0.73%	-0.10%	-1.80%	-	-
Horiz. %	127.77%	112.86%	104.21%	98.82%	98.10%	98.20%	100.00%	-
EPS	117.25	115.99	117.92	130.08	80.39	67.05	66.26	46.14%
YoY %	1.09%	-1.64%	-9.35%	61.81%	19.90%	1.19%	-	-
Horiz. %	176.95%	175.05%	177.97%	196.32%	121.33%	101.19%	100.00%	-
DPS	64.00	20.00	30.00	0.00	50.00	13.33	20.00	116.69%
YoY %	220.00%	-33.33%	0.00%	0.00%	275.09%	-33.35%	-	-
Horiz. %	320.00%	100.00%	150.00%	0.00%	250.00%	66.65%	100.00%	-
NAPS	6.66	6.34	6.12	6.15	5.92	5.61	5.50	13.56%
YoY %	5.05%	3.59%	-0.49%	3.89%	5.53%	2.00%	-	-
Horiz. %	121.09%	115.27%	111.27%	111.82%	107.64%	102.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 432,297
RPS	64.03	56.64	52.32	49.65	49.42	49.48	50.40	17.24%
YoY %	13.05%	8.26%	5.38%	0.47%	-0.12%	-1.83%	-	-
Horiz. %	127.04%	112.38%	103.81%	98.51%	98.06%	98.17%	100.00%	-
EPS	113.95	112.88	114.80	126.75	78.53	65.52	64.77	45.58%
YoY %	0.95%	-1.67%	-9.43%	61.40%	19.86%	1.16%	-	-
Horiz. %	175.93%	174.28%	177.24%	195.69%	121.24%	101.16%	100.00%	-
DPS	62.20	19.46	29.21	0.00	48.84	13.03	19.55	115.86%
YoY %	219.63%	-33.38%	0.00%	0.00%	274.83%	-33.35%	-	-
Horiz. %	318.16%	99.54%	149.41%	0.00%	249.82%	66.65%	100.00%	-
NAPS	6.4723	6.1702	5.9579	5.9924	5.7831	5.4816	5.3761	13.13%
YoY %	4.90%	3.56%	-0.58%	3.62%	5.50%	1.96%	-	-
Horiz. %	120.39%	114.77%	110.82%	111.46%	107.57%	101.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	7.50	10.60	10.10	11.40	8.70	8.90	8.25	-
P/RPS	11.38	18.21	18.79	22.37	17.20	17.58	16.00	-20.27%
YoY %	-37.51%	-3.09%	-16.00%	30.06%	-2.16%	9.87%	-	-
Horiz. %	71.12%	113.81%	117.44%	139.81%	107.50%	109.87%	100.00%	-
P/EPS	6.40	9.14	8.57	8.76	10.82	13.27	12.45	-35.75%
YoY %	-29.98%	6.65%	-2.17%	-19.04%	-18.46%	6.59%	-	-
Horiz. %	51.41%	73.41%	68.84%	70.36%	86.91%	106.59%	100.00%	-
EY	15.63	10.94	11.68	11.41	9.24	7.53	8.03	55.70%
YoY %	42.87%	-6.34%	2.37%	23.48%	22.71%	-6.23%	-	-
Horiz. %	194.65%	136.24%	145.45%	142.09%	115.07%	93.77%	100.00%	-
DY	8.53	1.89	2.97	0.00	5.75	1.50	2.42	131.07%
YoY %	351.32%	-36.36%	0.00%	0.00%	283.33%	-38.02%	-	-
Horiz. %	352.48%	78.10%	122.73%	0.00%	237.60%	61.98%	100.00%	-
P/NAPS	1.13	1.67	1.65	1.85	1.47	1.59	1.50	-17.16%
YoY %	-32.34%	1.21%	-10.81%	25.85%	-7.55%	6.00%	-	-
Horiz. %	75.33%	111.33%	110.00%	123.33%	98.00%	106.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	18/08/08	21/05/08	20/02/08	20/11/07	22/08/07	23/05/07	-
Price	7.00	8.30	11.30	11.40	10.00	8.10	9.10	-
P/RPS	10.62	14.26	21.03	22.37	19.77	16.00	17.65	-28.66%
YoY %	-25.53%	-32.19%	-5.99%	13.15%	23.56%	-9.35%	-	-
Horiz. %	60.17%	80.79%	119.15%	126.74%	112.01%	90.65%	100.00%	-
P/EPS	5.97	7.16	9.58	8.76	12.44	12.08	13.73	-42.51%
YoY %	-16.62%	-25.26%	9.36%	-29.58%	2.98%	-12.02%	-	-
Horiz. %	43.48%	52.15%	69.77%	63.80%	90.60%	87.98%	100.00%	-
EY	16.75	13.97	10.44	11.41	8.04	8.28	7.28	74.01%
YoY %	19.90%	33.81%	-8.50%	41.92%	-2.90%	13.74%	-	-
Horiz. %	230.08%	191.90%	143.41%	156.73%	110.44%	113.74%	100.00%	-
DY	9.14	2.41	2.65	0.00	5.00	1.65	2.20	157.76%
YoY %	279.25%	-9.06%	0.00%	0.00%	203.03%	-25.00%	-	-
Horiz. %	415.45%	109.55%	120.45%	0.00%	227.27%	75.00%	100.00%	-
P/NAPS	1.05	1.31	1.85	1.85	1.69	1.44	1.65	-25.95%
YoY %	-19.85%	-29.19%	0.00%	9.47%	17.36%	-12.73%	-	-
Horiz. %	63.64%	79.39%	112.12%	112.12%	102.42%	87.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos