[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 51.74%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 116,060 55,071 219,242 164,644 111,814 58,216 231,858 -36.92%
PBT 262,197 144,922 359,904 227,795 149,930 84,052 276,766 -3.53%
Tax -4,190 -2,657 -24,447 -4,006 -2,443 -1,761 -3,001 24.89%
NP 258,007 142,265 335,457 223,789 147,487 82,291 273,765 -3.87%
-
NP to SH 254,656 140,583 348,413 218,013 143,676 80,100 266,522 -2.98%
-
Tax Rate 1.60% 1.83% 6.79% 1.76% 1.63% 2.10% 1.08% -
Total Cost -141,947 -87,194 -116,215 -59,145 -35,673 -24,075 -41,907 125.37%
-
Net Worth 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 42.34%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 64,786 - 216,701 43,351 43,367 - 159,039 -45.01%
Div Payout % 25.44% - 62.20% 19.88% 30.18% - 59.67% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,643,308 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 42.34%
NOSH 431,913 432,297 433,403 433,511 433,673 289,169 289,163 30.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 222.30% 258.33% 153.01% 135.92% 131.90% 141.35% 118.07% -
ROE 9.63% 5.29% 13.58% 8.96% 6.02% 3.21% 17.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.87 12.74 50.59 37.98 25.78 20.13 80.18 -51.72%
EPS 58.96 32.52 80.39 50.29 33.13 27.70 61.45 -2.71%
DPS 15.00 0.00 50.00 10.00 10.00 0.00 55.00 -57.91%
NAPS 6.12 6.15 5.92 5.61 5.50 8.63 5.38 8.96%
Adjusted Per Share Value based on latest NOSH - 433,451
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 29.54 14.02 55.81 41.91 28.46 14.82 59.02 -36.93%
EPS 64.82 35.78 88.69 55.49 36.57 20.39 67.84 -2.98%
DPS 16.49 0.00 55.16 11.03 11.04 0.00 40.48 -45.01%
NAPS 6.7283 6.7673 6.5309 6.1905 6.0713 6.3522 3.9599 42.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.10 11.40 8.70 8.90 8.25 11.00 8.65 -
P/RPS 37.59 89.49 17.20 23.43 32.00 54.64 10.79 129.63%
P/EPS 17.13 35.06 10.82 17.70 24.90 39.71 9.38 49.35%
EY 5.84 2.85 9.24 5.65 4.02 2.52 10.66 -33.02%
DY 1.49 0.00 5.75 1.12 1.21 0.00 6.36 -61.96%
P/NAPS 1.65 1.85 1.47 1.59 1.50 1.27 1.61 1.64%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 -
Price 11.30 11.40 10.00 8.10 9.10 12.50 10.80 -
P/RPS 42.05 89.49 19.77 21.33 35.29 62.09 13.47 113.45%
P/EPS 19.17 35.06 12.44 16.11 27.47 45.13 11.72 38.78%
EY 5.22 2.85 8.04 6.21 3.64 2.22 8.53 -27.89%
DY 1.33 0.00 5.00 1.23 1.10 0.00 5.09 -59.09%
P/NAPS 1.85 1.85 1.69 1.44 1.65 1.45 2.01 -5.37%

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