[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 28.73%
YoY- 15.87%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 164,644 111,814 58,216 231,858 161,577 110,517 56,746 103.82%
PBT 227,795 149,930 84,052 276,766 215,515 156,975 115,539 57.42%
Tax -4,006 -2,443 -1,761 -3,001 -3,414 -2,062 -1,097 137.70%
NP 223,789 147,487 82,291 273,765 212,101 154,913 114,442 56.56%
-
NP to SH 218,013 143,676 80,100 266,522 207,044 151,434 112,330 55.78%
-
Tax Rate 1.76% 1.63% 2.10% 1.08% 1.58% 1.31% 0.95% -
Total Cost -59,145 -35,673 -24,075 -41,907 -50,524 -44,396 -57,696 1.67%
-
Net Worth 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 43,351 43,367 - 159,039 34,700 34,699 - -
Div Payout % 19.88% 30.18% - 59.67% 16.76% 22.91% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2.29%
NOSH 433,511 433,673 289,169 289,163 289,167 289,161 289,137 31.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 135.92% 131.90% 141.35% 118.07% 131.27% 140.17% 201.67% -
ROE 8.96% 6.02% 3.21% 17.13% 10.23% 7.48% 4.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.98 25.78 20.13 80.18 55.88 38.22 19.63 55.45%
EPS 50.29 33.13 27.70 61.45 47.74 34.91 38.85 18.83%
DPS 10.00 10.00 0.00 55.00 12.00 12.00 0.00 -
NAPS 5.61 5.50 8.63 5.38 7.00 7.00 8.13 -21.96%
Adjusted Per Share Value based on latest NOSH - 289,149
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.91 28.46 14.82 59.02 41.13 28.13 14.44 103.86%
EPS 55.49 36.57 20.39 67.84 52.70 38.55 28.59 55.78%
DPS 11.03 11.04 0.00 40.48 8.83 8.83 0.00 -
NAPS 6.1905 6.0713 6.3522 3.9599 5.1524 5.1523 5.9835 2.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.90 8.25 11.00 8.65 7.90 7.65 7.55 -
P/RPS 23.43 32.00 54.64 10.79 14.14 20.02 38.47 -28.21%
P/EPS 17.70 24.90 39.71 9.38 11.03 14.61 19.43 -6.04%
EY 5.65 4.02 2.52 10.66 9.06 6.85 5.15 6.39%
DY 1.12 1.21 0.00 6.36 1.52 1.57 0.00 -
P/NAPS 1.59 1.50 1.27 1.61 1.13 1.09 0.93 43.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 -
Price 8.10 9.10 12.50 10.80 9.25 7.80 7.85 -
P/RPS 21.33 35.29 62.09 13.47 16.55 20.41 40.00 -34.31%
P/EPS 16.11 27.47 45.13 11.72 12.92 14.89 20.21 -14.06%
EY 6.21 3.64 2.22 8.53 7.74 6.71 4.95 16.36%
DY 1.23 1.10 0.00 5.09 1.30 1.54 0.00 -
P/NAPS 1.44 1.65 1.45 2.01 1.32 1.11 0.97 30.22%

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