[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -69.95%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 219,242 164,644 111,814 58,216 231,858 161,577 110,517 57.81%
PBT 359,904 227,795 149,930 84,052 276,766 215,515 156,975 73.78%
Tax -24,447 -4,006 -2,443 -1,761 -3,001 -3,414 -2,062 419.16%
NP 335,457 223,789 147,487 82,291 273,765 212,101 154,913 67.29%
-
NP to SH 348,413 218,013 143,676 80,100 266,522 207,044 151,434 74.19%
-
Tax Rate 6.79% 1.76% 1.63% 2.10% 1.08% 1.58% 1.31% -
Total Cost -116,215 -59,145 -35,673 -24,075 -41,907 -50,524 -44,396 89.82%
-
Net Worth 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 17.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 216,701 43,351 43,367 - 159,039 34,700 34,699 238.74%
Div Payout % 62.20% 19.88% 30.18% - 59.67% 16.76% 22.91% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 2,024,132 17.10%
NOSH 433,403 433,511 433,673 289,169 289,163 289,167 289,161 30.93%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 153.01% 135.92% 131.90% 141.35% 118.07% 131.27% 140.17% -
ROE 13.58% 8.96% 6.02% 3.21% 17.13% 10.23% 7.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.59 37.98 25.78 20.13 80.18 55.88 38.22 20.53%
EPS 80.39 50.29 33.13 27.70 61.45 47.74 34.91 74.29%
DPS 50.00 10.00 10.00 0.00 55.00 12.00 12.00 158.71%
NAPS 5.92 5.61 5.50 8.63 5.38 7.00 7.00 -10.56%
Adjusted Per Share Value based on latest NOSH - 289,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.42 37.11 25.20 13.12 52.26 36.42 24.91 57.82%
EPS 78.53 49.14 32.38 18.05 60.07 46.67 34.13 74.19%
DPS 48.84 9.77 9.77 0.00 35.85 7.82 7.82 238.76%
NAPS 5.7831 5.4816 5.3761 5.6248 3.5065 4.5624 4.5623 17.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 8.70 8.90 8.25 11.00 8.65 7.90 7.65 -
P/RPS 17.20 23.43 32.00 54.64 10.79 14.14 20.02 -9.61%
P/EPS 10.82 17.70 24.90 39.71 9.38 11.03 14.61 -18.12%
EY 9.24 5.65 4.02 2.52 10.66 9.06 6.85 22.06%
DY 5.75 1.12 1.21 0.00 6.36 1.52 1.57 137.41%
P/NAPS 1.47 1.59 1.50 1.27 1.61 1.13 1.09 22.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 -
Price 10.00 8.10 9.10 12.50 10.80 9.25 7.80 -
P/RPS 19.77 21.33 35.29 62.09 13.47 16.55 20.41 -2.09%
P/EPS 12.44 16.11 27.47 45.13 11.72 12.92 14.89 -11.28%
EY 8.04 6.21 3.64 2.22 8.53 7.74 6.71 12.79%
DY 5.00 1.23 1.10 0.00 5.09 1.30 1.54 119.10%
P/NAPS 1.69 1.44 1.65 1.45 2.01 1.32 1.11 32.31%

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