[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -22.45%
YoY- 56.5%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 161,712 151,364 150,486 150,378 162,028 154,906 155,661 2.56%
PBT 326,816 259,473 261,214 270,358 324,788 160,220 150,048 67.79%
Tax -86,084 -74,094 -71,457 -73,508 -70,956 -38,507 -28,064 110.68%
NP 240,732 185,379 189,757 196,850 253,832 121,713 121,984 57.13%
-
NP to SH 240,732 185,379 189,757 196,850 253,832 121,713 121,984 57.13%
-
Tax Rate 26.34% 28.56% 27.36% 27.19% 21.85% 24.03% 18.70% -
Total Cost -79,020 -34,015 -39,270 -46,472 -91,804 33,193 33,677 -
-
Net Worth 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 9.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 72,290 23,131 34,697 - 72,267 23,161 -
Div Payout % - 39.00% 12.19% 17.63% - 59.38% 18.99% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 9.74%
NOSH 289,202 289,160 289,146 289,145 288,445 289,068 289,518 -0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 148.86% 122.47% 126.10% 130.90% 156.66% 78.57% 78.37% -
ROE 12.57% 10.13% 10.69% 11.29% 14.55% 7.26% 7.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.92 52.35 52.05 52.01 56.17 53.59 53.77 2.64%
EPS 83.24 64.11 65.63 68.08 88.00 42.09 42.13 57.26%
DPS 0.00 25.00 8.00 12.00 0.00 25.00 8.00 -
NAPS 6.62 6.33 6.14 6.03 6.05 5.80 5.75 9.82%
Adjusted Per Share Value based on latest NOSH - 289,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.45 34.12 33.92 33.89 36.52 34.92 35.09 2.56%
EPS 54.26 41.78 42.77 44.37 57.21 27.43 27.49 57.15%
DPS 0.00 16.29 5.21 7.82 0.00 16.29 5.22 -
NAPS 4.3152 4.1256 4.0016 3.9299 3.9334 3.779 3.7522 9.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.00 5.35 5.40 5.05 5.30 4.90 5.00 -
P/RPS 10.73 10.22 10.38 9.71 9.44 9.14 9.30 9.97%
P/EPS 7.21 8.35 8.23 7.42 6.02 11.64 11.87 -28.21%
EY 13.87 11.98 12.15 13.48 16.60 8.59 8.43 39.24%
DY 0.00 4.67 1.48 2.38 0.00 5.10 1.60 -
P/NAPS 0.91 0.85 0.88 0.84 0.88 0.84 0.87 3.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 -
Price 6.15 5.70 5.35 5.30 5.15 5.15 5.05 -
P/RPS 11.00 10.89 10.28 10.19 9.17 9.61 9.39 11.09%
P/EPS 7.39 8.89 8.15 7.78 5.85 12.23 11.99 -27.51%
EY 13.53 11.25 12.27 12.85 17.09 8.18 8.34 37.94%
DY 0.00 4.39 1.50 2.26 0.00 4.85 1.58 -
P/NAPS 0.93 0.90 0.87 0.88 0.85 0.89 0.88 3.74%

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