[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -8.12%
YoY- 12.36%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 203,156 158,950 157,329 154,622 161,712 151,364 150,486 22.03%
PBT 421,204 280,755 283,542 305,708 326,816 259,473 261,214 37.30%
Tax -97,144 -73,232 -74,896 -84,520 -86,084 -74,094 -71,457 22.60%
NP 324,060 207,523 208,646 221,188 240,732 185,379 189,757 42.64%
-
NP to SH 324,060 207,523 208,646 221,188 240,732 185,379 189,757 42.64%
-
Tax Rate 23.06% 26.08% 26.41% 27.65% 26.34% 28.56% 27.36% -
Total Cost -120,904 -48,573 -51,317 -66,566 -79,020 -34,015 -39,270 110.91%
-
Net Worth 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 1,775,360 10.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 86,745 19,276 28,913 - 72,290 23,131 -
Div Payout % - 41.80% 9.24% 13.07% - 39.00% 12.19% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 1,775,360 10.63%
NOSH 289,140 289,150 289,144 289,134 289,202 289,160 289,146 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 159.51% 130.56% 132.62% 143.05% 148.86% 122.47% 126.10% -
ROE 15.68% 10.49% 10.80% 11.50% 12.57% 10.13% 10.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.26 54.97 54.41 53.48 55.92 52.35 52.05 22.02%
EPS 112.08 71.77 72.16 76.50 83.24 64.11 65.63 42.64%
DPS 0.00 30.00 6.67 10.00 0.00 25.00 8.00 -
NAPS 7.15 6.84 6.68 6.65 6.62 6.33 6.14 10.63%
Adjusted Per Share Value based on latest NOSH - 289,219
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.79 35.83 35.46 34.85 36.45 34.12 33.92 22.03%
EPS 73.04 46.77 47.03 49.85 54.26 41.78 42.77 42.64%
DPS 0.00 19.55 4.34 6.52 0.00 16.29 5.21 -
NAPS 4.6597 4.4578 4.3535 4.3338 4.3152 4.1256 4.0016 10.63%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.10 5.75 5.95 5.95 6.00 5.35 5.40 -
P/RPS 8.68 10.46 10.94 11.13 10.73 10.22 10.38 -11.19%
P/EPS 5.44 8.01 8.25 7.78 7.21 8.35 8.23 -24.02%
EY 18.37 12.48 12.13 12.86 13.87 11.98 12.15 31.56%
DY 0.00 5.22 1.12 1.68 0.00 4.67 1.48 -
P/NAPS 0.85 0.84 0.89 0.89 0.91 0.85 0.88 -2.27%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 22/11/04 25/08/04 17/05/04 18/02/04 21/11/03 18/08/03 -
Price 5.90 5.85 5.70 6.00 6.15 5.70 5.35 -
P/RPS 8.40 10.64 10.48 11.22 11.00 10.89 10.28 -12.54%
P/EPS 5.26 8.15 7.90 7.84 7.39 8.89 8.15 -25.21%
EY 19.00 12.27 12.66 12.75 13.53 11.25 12.27 33.66%
DY 0.00 5.13 1.17 1.67 0.00 4.39 1.50 -
P/NAPS 0.83 0.86 0.85 0.90 0.93 0.90 0.87 -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