[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 41.5%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,232 50,789 158,950 117,997 77,311 40,428 151,364 -24.00%
PBT 163,465 105,301 280,755 212,657 152,854 81,704 259,473 -26.49%
Tax -45,920 -24,286 -73,232 -56,172 -42,260 -21,521 -74,094 -27.28%
NP 117,545 81,015 207,523 156,485 110,594 60,183 185,379 -26.17%
-
NP to SH 117,545 81,015 207,523 156,485 110,594 60,183 185,379 -26.17%
-
Tax Rate 28.09% 23.06% 26.08% 26.41% 27.65% 26.34% 28.56% -
Total Cost -17,313 -30,226 -48,573 -38,488 -33,283 -19,755 -34,015 -36.22%
-
Net Worth 2,023,935 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 6.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 17,348 - 86,745 14,457 14,456 - 72,290 -61.34%
Div Payout % 14.76% - 41.80% 9.24% 13.07% - 39.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,023,935 2,067,354 1,977,786 1,931,485 1,922,745 1,914,519 1,830,385 6.92%
NOSH 289,133 289,140 289,150 289,144 289,134 289,202 289,160 -0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 117.27% 159.51% 130.56% 132.62% 143.05% 148.86% 122.47% -
ROE 5.81% 3.92% 10.49% 8.10% 5.75% 3.14% 10.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 34.67 17.57 54.97 40.81 26.74 13.98 52.35 -24.00%
EPS 40.65 28.02 71.77 54.12 38.25 20.81 64.11 -26.17%
DPS 6.00 0.00 30.00 5.00 5.00 0.00 25.00 -61.34%
NAPS 7.00 7.15 6.84 6.68 6.65 6.62 6.33 6.93%
Adjusted Per Share Value based on latest NOSH - 289,168
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.51 12.93 40.46 30.04 19.68 10.29 38.53 -24.01%
EPS 29.92 20.62 52.82 39.83 28.15 15.32 47.19 -26.17%
DPS 4.42 0.00 22.08 3.68 3.68 0.00 18.40 -61.32%
NAPS 5.1518 5.2623 5.0343 4.9164 4.8942 4.8733 4.6591 6.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.00 6.10 5.75 5.95 5.95 6.00 5.35 -
P/RPS 17.31 34.73 10.46 14.58 22.25 42.92 10.22 42.04%
P/EPS 14.76 21.77 8.01 10.99 15.56 28.83 8.35 46.14%
EY 6.78 4.59 12.48 9.10 6.43 3.47 11.98 -31.55%
DY 1.00 0.00 5.22 0.84 0.84 0.00 4.67 -64.17%
P/NAPS 0.86 0.85 0.84 0.89 0.89 0.91 0.85 0.78%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 22/11/04 25/08/04 17/05/04 18/02/04 21/11/03 -
Price 5.85 5.90 5.85 5.70 6.00 6.15 5.70 -
P/RPS 16.88 33.59 10.64 13.97 22.44 43.99 10.89 33.90%
P/EPS 14.39 21.06 8.15 10.53 15.69 29.55 8.89 37.81%
EY 6.95 4.75 12.27 9.49 6.37 3.38 11.25 -27.44%
DY 1.03 0.00 5.13 0.88 0.83 0.00 4.39 -61.92%
P/NAPS 0.84 0.83 0.86 0.85 0.90 0.93 0.90 -4.49%

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