[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -9.43%
YoY- 77.24%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 279,432 284,087 251,304 232,120 220,284 219,242 219,525 17.36%
PBT 207,348 522,780 515,965 524,394 579,688 359,904 303,726 -22.37%
Tax -19,520 -8,749 -7,752 -8,380 -10,628 -24,447 -5,341 136.33%
NP 187,828 514,031 508,213 516,014 569,060 335,457 298,385 -26.44%
-
NP to SH 175,584 505,539 500,812 509,312 562,332 348,413 290,684 -28.43%
-
Tax Rate 9.41% 1.67% 1.50% 1.60% 1.83% 6.79% 1.76% -
Total Cost 91,604 -229,944 -256,909 -283,894 -348,776 -116,215 -78,860 -
-
Net Worth 2,819,752 2,871,547 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 10.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 275,944 86,356 129,573 - 216,701 57,801 -
Div Payout % - 54.58% 17.24% 25.44% - 62.20% 19.88% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,819,752 2,871,547 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 10.31%
NOSH 426,588 431,163 431,784 431,913 432,297 433,403 433,511 -1.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 67.22% 180.94% 202.23% 222.30% 258.33% 153.01% 135.92% -
ROE 6.23% 17.61% 18.29% 19.27% 21.15% 13.58% 11.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.50 65.89 58.20 53.74 50.96 50.59 50.64 18.62%
EPS 41.16 117.25 115.99 117.92 130.08 80.39 67.05 -27.66%
DPS 0.00 64.00 20.00 30.00 0.00 50.00 13.33 -
NAPS 6.61 6.66 6.34 6.12 6.15 5.92 5.61 11.50%
Adjusted Per Share Value based on latest NOSH - 431,931
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.98 64.03 56.64 52.32 49.65 49.42 49.48 17.36%
EPS 39.58 113.95 112.88 114.80 126.75 78.53 65.52 -28.42%
DPS 0.00 62.20 19.46 29.21 0.00 48.84 13.03 -
NAPS 6.3556 6.4723 6.1702 5.9579 5.9924 5.7831 5.4816 10.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 7.90 7.50 10.60 10.10 11.40 8.70 8.90 -
P/RPS 12.06 11.38 18.21 18.79 22.37 17.20 17.58 -22.12%
P/EPS 19.19 6.40 9.14 8.57 8.76 10.82 13.27 27.73%
EY 5.21 15.63 10.94 11.68 11.41 9.24 7.53 -21.68%
DY 0.00 8.53 1.89 2.97 0.00 5.75 1.50 -
P/NAPS 1.20 1.13 1.67 1.65 1.85 1.47 1.59 -17.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 -
Price 8.40 7.00 8.30 11.30 11.40 10.00 8.10 -
P/RPS 12.82 10.62 14.26 21.03 22.37 19.77 16.00 -13.67%
P/EPS 20.41 5.97 7.16 9.58 8.76 12.44 12.08 41.63%
EY 4.90 16.75 13.97 10.44 11.41 8.04 8.28 -29.40%
DY 0.00 9.14 2.41 2.65 0.00 5.00 1.65 -
P/NAPS 1.27 1.05 1.31 1.85 1.85 1.69 1.44 -7.99%

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