[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2002 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 45.47%
YoY- 223.03%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 75,189 40,507 154,906 116,746 79,721 40,334 162,512 -40.20%
PBT 135,179 81,197 160,220 112,536 78,836 45,255 61,706 68.75%
Tax -36,754 -17,739 -38,507 -21,048 -15,945 -7,892 -21,357 43.65%
NP 98,425 63,458 121,713 91,488 62,891 37,363 40,349 81.30%
-
NP to SH 98,425 63,458 121,713 91,488 62,891 37,363 40,349 81.30%
-
Tax Rate 27.19% 21.85% 24.03% 18.70% 20.23% 17.44% 34.61% -
Total Cost -23,236 -22,951 33,193 25,258 16,830 2,971 122,163 -
-
Net Worth 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 6.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 17,348 - 72,267 17,371 17,309 - 57,641 -55.12%
Div Payout % 17.63% - 59.38% 18.99% 27.52% - 142.86% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 6.82%
NOSH 289,145 288,445 289,068 289,518 288,490 289,635 288,207 0.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 130.90% 156.66% 78.57% 78.37% 78.89% 92.63% 24.83% -
ROE 5.65% 3.64% 7.26% 5.50% 3.83% 2.30% 2.55% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.00 14.04 53.59 40.32 27.63 13.93 56.39 -40.34%
EPS 34.04 22.00 42.09 31.60 21.80 12.90 14.00 80.91%
DPS 6.00 0.00 25.00 6.00 6.00 0.00 20.00 -55.21%
NAPS 6.03 6.05 5.80 5.75 5.69 5.61 5.48 6.59%
Adjusted Per Share Value based on latest NOSH - 288,858
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.14 10.31 39.43 29.72 20.29 10.27 41.37 -40.20%
EPS 25.05 16.15 30.98 23.29 16.01 9.51 10.27 81.29%
DPS 4.42 0.00 18.40 4.42 4.41 0.00 14.67 -55.08%
NAPS 4.4381 4.442 4.2676 4.2374 4.1783 4.1359 4.0202 6.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.05 5.30 4.90 5.00 4.50 3.88 3.46 -
P/RPS 19.42 37.74 9.14 12.40 16.28 27.86 6.14 115.62%
P/EPS 14.84 24.09 11.64 15.82 20.64 30.08 24.71 -28.83%
EY 6.74 4.15 8.59 6.32 4.84 3.32 4.05 40.47%
DY 1.19 0.00 5.10 1.20 1.33 0.00 5.78 -65.16%
P/NAPS 0.84 0.88 0.84 0.87 0.79 0.69 0.63 21.16%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 -
Price 5.30 5.15 5.15 5.05 4.90 4.18 4.00 -
P/RPS 20.38 36.67 9.61 12.52 17.73 30.02 7.09 102.29%
P/EPS 15.57 23.41 12.23 15.98 22.48 32.40 28.57 -33.30%
EY 6.42 4.27 8.18 6.26 4.45 3.09 3.50 49.90%
DY 1.13 0.00 4.85 1.19 1.22 0.00 5.00 -62.93%
P/NAPS 0.88 0.85 0.89 0.88 0.86 0.75 0.73 13.28%

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