[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -27.45%
YoY- 6.29%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 226,984 213,029 203,398 200,464 203,156 158,950 157,329 27.59%
PBT 462,156 317,187 308,144 326,930 421,204 280,755 283,542 38.37%
Tax -4,388 -80,430 -79,344 -91,840 -97,144 -73,232 -74,896 -84.83%
NP 457,768 236,757 228,800 235,090 324,060 207,523 208,646 68.60%
-
NP to SH 449,320 230,025 222,389 235,090 324,060 207,523 208,646 66.52%
-
Tax Rate 0.95% 25.36% 25.75% 28.09% 23.06% 26.08% 26.41% -
Total Cost -230,784 -23,728 -25,401 -34,626 -120,904 -48,573 -51,317 171.71%
-
Net Worth 2,350,689 2,145,375 2,073,153 2,023,935 2,067,354 1,977,786 1,931,485 13.94%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 115,653 23,131 34,696 - 86,745 19,276 -
Div Payout % - 50.28% 10.40% 14.76% - 41.80% 9.24% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,350,689 2,145,375 2,073,153 2,023,935 2,067,354 1,977,786 1,931,485 13.94%
NOSH 289,137 289,134 289,142 289,133 289,140 289,150 289,144 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 201.67% 111.14% 112.49% 117.27% 159.51% 130.56% 132.62% -
ROE 19.11% 10.72% 10.73% 11.62% 15.68% 10.49% 10.80% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 78.50 73.68 70.35 69.33 70.26 54.97 54.41 27.59%
EPS 155.40 79.55 76.91 81.30 112.08 71.77 72.16 66.53%
DPS 0.00 40.00 8.00 12.00 0.00 30.00 6.67 -
NAPS 8.13 7.42 7.17 7.00 7.15 6.84 6.68 13.95%
Adjusted Per Share Value based on latest NOSH - 289,117
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 51.16 48.02 45.85 45.18 45.79 35.83 35.46 27.59%
EPS 101.27 51.85 50.13 52.99 73.04 46.77 47.03 66.51%
DPS 0.00 26.07 5.21 7.82 0.00 19.55 4.34 -
NAPS 5.2983 4.8356 4.6728 4.5618 4.6597 4.4578 4.3535 13.94%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.55 6.90 5.95 6.00 6.10 5.75 5.95 -
P/RPS 9.62 9.37 8.46 8.65 8.68 10.46 10.94 -8.19%
P/EPS 4.86 8.67 7.74 7.38 5.44 8.01 8.25 -29.65%
EY 20.58 11.53 12.93 13.55 18.37 12.48 12.13 42.11%
DY 0.00 5.80 1.34 2.00 0.00 5.22 1.12 -
P/NAPS 0.93 0.93 0.83 0.86 0.85 0.84 0.89 2.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 30/08/05 18/05/05 23/02/05 22/11/04 25/08/04 -
Price 7.85 6.80 5.95 5.85 5.90 5.85 5.70 -
P/RPS 10.00 9.23 8.46 8.44 8.40 10.64 10.48 -3.06%
P/EPS 5.05 8.55 7.74 7.19 5.26 8.15 7.90 -25.73%
EY 19.80 11.70 12.93 13.90 19.00 12.27 12.66 34.62%
DY 0.00 5.88 1.34 2.05 0.00 5.13 1.17 -
P/NAPS 0.97 0.92 0.83 0.84 0.83 0.86 0.85 9.17%

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