[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- -7.4%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 154,906 116,746 79,721 40,334 162,512 121,033 78,921 56.70%
PBT 160,220 112,536 78,836 45,255 61,706 40,280 25,011 244.53%
Tax -38,507 -21,048 -15,945 -7,892 -21,357 -11,958 -7,764 190.54%
NP 121,713 91,488 62,891 37,363 40,349 28,322 17,247 267.47%
-
NP to SH 121,713 91,488 62,891 37,363 40,349 28,322 17,247 267.47%
-
Tax Rate 24.03% 18.70% 20.23% 17.44% 34.61% 29.69% 31.04% -
Total Cost 33,193 25,258 16,830 2,971 122,163 92,711 61,674 -33.80%
-
Net Worth 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 1,598,170 1,572,351 4.36%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 72,267 17,371 17,309 - 57,641 - 17,247 159.68%
Div Payout % 59.38% 18.99% 27.52% - 142.86% - 100.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,676,599 1,664,734 1,641,512 1,624,856 1,579,375 1,598,170 1,572,351 4.36%
NOSH 289,068 289,518 288,490 289,635 288,207 288,999 287,450 0.37%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 78.57% 78.37% 78.89% 92.63% 24.83% 23.40% 21.85% -
ROE 7.26% 5.50% 3.83% 2.30% 2.55% 1.77% 1.10% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.59 40.32 27.63 13.93 56.39 41.88 27.46 56.10%
EPS 42.09 31.60 21.80 12.90 14.00 9.80 6.00 266.01%
DPS 25.00 6.00 6.00 0.00 20.00 0.00 6.00 158.71%
NAPS 5.80 5.75 5.69 5.61 5.48 5.53 5.47 3.97%
Adjusted Per Share Value based on latest NOSH - 289,635
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 34.92 26.31 17.97 9.09 36.63 27.28 17.79 56.70%
EPS 27.43 20.62 14.18 8.42 9.09 6.38 3.89 267.28%
DPS 16.29 3.92 3.90 0.00 12.99 0.00 3.89 159.57%
NAPS 3.779 3.7522 3.6999 3.6623 3.5598 3.6022 3.544 4.36%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.90 5.00 4.50 3.88 3.46 3.62 3.60 -
P/RPS 9.14 12.40 16.28 27.86 6.14 8.64 13.11 -21.35%
P/EPS 11.64 15.82 20.64 30.08 24.71 36.94 60.00 -66.45%
EY 8.59 6.32 4.84 3.32 4.05 2.71 1.67 197.68%
DY 5.10 1.20 1.33 0.00 5.78 0.00 1.67 110.34%
P/NAPS 0.84 0.87 0.79 0.69 0.63 0.65 0.66 17.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 23/05/01 -
Price 5.15 5.05 4.90 4.18 4.00 3.80 3.60 -
P/RPS 9.61 12.52 17.73 30.02 7.09 9.07 13.11 -18.68%
P/EPS 12.23 15.98 22.48 32.40 28.57 38.78 60.00 -65.33%
EY 8.18 6.26 4.45 3.09 3.50 2.58 1.67 188.14%
DY 4.85 1.19 1.22 0.00 5.00 0.00 1.67 103.42%
P/NAPS 0.89 0.88 0.86 0.75 0.73 0.69 0.66 22.03%

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