[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 37.91%
YoY- 10.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 161,577 110,517 56,746 213,029 152,549 100,232 50,789 116.76%
PBT 215,515 156,975 115,539 317,187 231,108 163,465 105,301 61.41%
Tax -3,414 -2,062 -1,097 -80,430 -59,508 -45,920 -24,286 -73.06%
NP 212,101 154,913 114,442 236,757 171,600 117,545 81,015 90.29%
-
NP to SH 207,044 151,434 112,330 230,025 166,792 117,545 81,015 87.24%
-
Tax Rate 1.58% 1.31% 0.95% 25.36% 25.75% 28.09% 23.06% -
Total Cost -50,524 -44,396 -57,696 -23,728 -19,051 -17,313 -30,226 40.97%
-
Net Worth 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 2,067,354 -1.40%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 34,700 34,699 - 115,653 17,348 17,348 - -
Div Payout % 16.76% 22.91% - 50.28% 10.40% 14.76% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 2,023,935 2,067,354 -1.40%
NOSH 289,167 289,161 289,137 289,134 289,142 289,133 289,140 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 131.27% 140.17% 201.67% 111.14% 112.49% 117.27% 159.51% -
ROE 10.23% 7.48% 4.78% 10.72% 8.05% 5.81% 3.92% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.88 38.22 19.63 73.68 52.76 34.67 17.57 116.72%
EPS 47.74 34.91 38.85 79.55 57.68 40.65 28.02 42.79%
DPS 12.00 12.00 0.00 40.00 6.00 6.00 0.00 -
NAPS 7.00 7.00 8.13 7.42 7.17 7.00 7.15 -1.40%
Adjusted Per Share Value based on latest NOSH - 289,110
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.13 28.13 14.44 54.22 38.83 25.51 12.93 116.75%
EPS 52.70 38.55 28.59 58.55 42.46 29.92 20.62 87.25%
DPS 8.83 8.83 0.00 29.44 4.42 4.42 0.00 -
NAPS 5.1524 5.1523 5.9835 5.4609 5.277 5.1518 5.2623 -1.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.90 7.65 7.55 6.90 5.95 6.00 6.10 -
P/RPS 14.14 20.02 38.47 9.37 11.28 17.31 34.73 -45.15%
P/EPS 11.03 14.61 19.43 8.67 10.31 14.76 21.77 -36.52%
EY 9.06 6.85 5.15 11.53 9.69 6.78 4.59 57.54%
DY 1.52 1.57 0.00 5.80 1.01 1.00 0.00 -
P/NAPS 1.13 1.09 0.93 0.93 0.83 0.86 0.85 20.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 18/05/05 23/02/05 -
Price 9.25 7.80 7.85 6.80 5.95 5.85 5.90 -
P/RPS 16.55 20.41 40.00 9.23 11.28 16.88 33.59 -37.69%
P/EPS 12.92 14.89 20.21 8.55 10.31 14.39 21.06 -27.86%
EY 7.74 6.71 4.95 11.70 9.69 6.95 4.75 38.59%
DY 1.30 1.54 0.00 5.88 1.01 1.03 0.00 -
P/NAPS 1.32 1.11 0.97 0.92 0.83 0.84 0.83 36.36%

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