[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -47.86%
YoY- 69.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 151,364 112,865 75,189 40,507 154,906 116,746 79,721 53.27%
PBT 259,473 195,911 135,179 81,197 160,220 112,536 78,836 121.10%
Tax -74,094 -53,593 -36,754 -17,739 -38,507 -21,048 -15,945 178.20%
NP 185,379 142,318 98,425 63,458 121,713 91,488 62,891 105.44%
-
NP to SH 185,379 142,318 98,425 63,458 121,713 91,488 62,891 105.44%
-
Tax Rate 28.56% 27.36% 27.19% 21.85% 24.03% 18.70% 20.23% -
Total Cost -34,015 -29,453 -23,236 -22,951 33,193 25,258 16,830 -
-
Net Worth 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 7.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 72,290 17,348 17,348 - 72,267 17,371 17,309 159.11%
Div Payout % 39.00% 12.19% 17.63% - 59.38% 18.99% 27.52% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,830,385 1,775,360 1,743,545 1,745,095 1,676,599 1,664,734 1,641,512 7.52%
NOSH 289,160 289,146 289,145 288,445 289,068 289,518 288,490 0.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 122.47% 126.10% 130.90% 156.66% 78.57% 78.37% 78.89% -
ROE 10.13% 8.02% 5.65% 3.64% 7.26% 5.50% 3.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.35 39.03 26.00 14.04 53.59 40.32 27.63 53.05%
EPS 64.11 49.22 34.04 22.00 42.09 31.60 21.80 105.12%
DPS 25.00 6.00 6.00 0.00 25.00 6.00 6.00 158.71%
NAPS 6.33 6.14 6.03 6.05 5.80 5.75 5.69 7.35%
Adjusted Per Share Value based on latest NOSH - 288,445
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 38.53 28.73 19.14 10.31 39.43 29.72 20.29 53.28%
EPS 47.19 36.23 25.05 16.15 30.98 23.29 16.01 105.44%
DPS 18.40 4.42 4.42 0.00 18.40 4.42 4.41 158.94%
NAPS 4.6591 4.519 4.4381 4.442 4.2676 4.2374 4.1783 7.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.35 5.40 5.05 5.30 4.90 5.00 4.50 -
P/RPS 10.22 13.83 19.42 37.74 9.14 12.40 16.28 -26.66%
P/EPS 8.35 10.97 14.84 24.09 11.64 15.82 20.64 -45.27%
EY 11.98 9.11 6.74 4.15 8.59 6.32 4.84 82.88%
DY 4.67 1.11 1.19 0.00 5.10 1.20 1.33 130.84%
P/NAPS 0.85 0.88 0.84 0.88 0.84 0.87 0.79 4.99%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 -
Price 5.70 5.35 5.30 5.15 5.15 5.05 4.90 -
P/RPS 10.89 13.71 20.38 36.67 9.61 12.52 17.73 -27.72%
P/EPS 8.89 10.87 15.57 23.41 12.23 15.98 22.48 -46.09%
EY 11.25 9.20 6.42 4.27 8.18 6.26 4.45 85.47%
DY 4.39 1.12 1.13 0.00 4.85 1.19 1.22 134.63%
P/NAPS 0.90 0.87 0.88 0.85 0.89 0.88 0.86 3.07%

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