[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 33.04%
YoY- 201.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 112,865 75,189 40,507 154,906 116,746 79,721 40,334 98.94%
PBT 195,911 135,179 81,197 160,220 112,536 78,836 45,255 166.33%
Tax -53,593 -36,754 -17,739 -38,507 -21,048 -15,945 -7,892 259.86%
NP 142,318 98,425 63,458 121,713 91,488 62,891 37,363 144.49%
-
NP to SH 142,318 98,425 63,458 121,713 91,488 62,891 37,363 144.49%
-
Tax Rate 27.36% 27.19% 21.85% 24.03% 18.70% 20.23% 17.44% -
Total Cost -29,453 -23,236 -22,951 33,193 25,258 16,830 2,971 -
-
Net Worth 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 1,624,856 6.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 17,348 17,348 - 72,267 17,371 17,309 - -
Div Payout % 12.19% 17.63% - 59.38% 18.99% 27.52% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 1,624,856 6.10%
NOSH 289,146 289,145 288,445 289,068 289,518 288,490 289,635 -0.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 126.10% 130.90% 156.66% 78.57% 78.37% 78.89% 92.63% -
ROE 8.02% 5.65% 3.64% 7.26% 5.50% 3.83% 2.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.03 26.00 14.04 53.59 40.32 27.63 13.93 99.12%
EPS 49.22 34.04 22.00 42.09 31.60 21.80 12.90 144.77%
DPS 6.00 6.00 0.00 25.00 6.00 6.00 0.00 -
NAPS 6.14 6.03 6.05 5.80 5.75 5.69 5.61 6.22%
Adjusted Per Share Value based on latest NOSH - 288,007
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.73 19.14 10.31 39.43 29.72 20.29 10.27 98.91%
EPS 36.23 25.05 16.15 30.98 23.29 16.01 9.51 144.52%
DPS 4.42 4.42 0.00 18.40 4.42 4.41 0.00 -
NAPS 4.519 4.4381 4.442 4.2676 4.2374 4.1783 4.1359 6.10%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.40 5.05 5.30 4.90 5.00 4.50 3.88 -
P/RPS 13.83 19.42 37.74 9.14 12.40 16.28 27.86 -37.38%
P/EPS 10.97 14.84 24.09 11.64 15.82 20.64 30.08 -49.04%
EY 9.11 6.74 4.15 8.59 6.32 4.84 3.32 96.36%
DY 1.11 1.19 0.00 5.10 1.20 1.33 0.00 -
P/NAPS 0.88 0.84 0.88 0.84 0.87 0.79 0.69 17.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 -
Price 5.35 5.30 5.15 5.15 5.05 4.90 4.18 -
P/RPS 13.71 20.38 36.67 9.61 12.52 17.73 30.02 -40.78%
P/EPS 10.87 15.57 23.41 12.23 15.98 22.48 32.40 -51.81%
EY 9.20 6.42 4.27 8.18 6.26 4.45 3.09 107.37%
DY 1.12 1.13 0.00 4.85 1.19 1.22 0.00 -
P/NAPS 0.87 0.88 0.85 0.89 0.88 0.86 0.75 10.43%

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