[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 34.81%
YoY- 28.83%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 58,216 231,858 161,577 110,517 56,746 213,029 152,549 -47.29%
PBT 84,052 276,766 215,515 156,975 115,539 317,187 231,108 -48.95%
Tax -1,761 -3,001 -3,414 -2,062 -1,097 -80,430 -59,508 -90.37%
NP 82,291 273,765 212,101 154,913 114,442 236,757 171,600 -38.65%
-
NP to SH 80,100 266,522 207,044 151,434 112,330 230,025 166,792 -38.59%
-
Tax Rate 2.10% 1.08% 1.58% 1.31% 0.95% 25.36% 25.75% -
Total Cost -24,075 -41,907 -50,524 -44,396 -57,696 -23,728 -19,051 16.83%
-
Net Worth 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 13.12%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 159,039 34,700 34,699 - 115,653 17,348 -
Div Payout % - 59.67% 16.76% 22.91% - 50.28% 10.40% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,495,534 1,555,699 2,024,173 2,024,132 2,350,689 2,145,375 2,073,153 13.12%
NOSH 289,169 289,163 289,167 289,161 289,137 289,134 289,142 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 141.35% 118.07% 131.27% 140.17% 201.67% 111.14% 112.49% -
ROE 3.21% 17.13% 10.23% 7.48% 4.78% 10.72% 8.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.13 80.18 55.88 38.22 19.63 73.68 52.76 -47.30%
EPS 27.70 61.45 47.74 34.91 38.85 79.55 57.68 -38.59%
DPS 0.00 55.00 12.00 12.00 0.00 40.00 6.00 -
NAPS 8.63 5.38 7.00 7.00 8.13 7.42 7.17 13.11%
Adjusted Per Share Value based on latest NOSH - 289,230
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.12 52.26 36.42 24.91 12.79 48.02 34.38 -47.29%
EPS 18.05 60.07 46.67 34.13 25.32 51.85 37.59 -38.59%
DPS 0.00 35.85 7.82 7.82 0.00 26.07 3.91 -
NAPS 5.6248 3.5065 4.5624 4.5623 5.2983 4.8356 4.6728 13.12%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 11.00 8.65 7.90 7.65 7.55 6.90 5.95 -
P/RPS 54.64 10.79 14.14 20.02 38.47 9.37 11.28 185.46%
P/EPS 39.71 9.38 11.03 14.61 19.43 8.67 10.31 145.10%
EY 2.52 10.66 9.06 6.85 5.15 11.53 9.69 -59.15%
DY 0.00 6.36 1.52 1.57 0.00 5.80 1.01 -
P/NAPS 1.27 1.61 1.13 1.09 0.93 0.93 0.83 32.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 -
Price 12.50 10.80 9.25 7.80 7.85 6.80 5.95 -
P/RPS 62.09 13.47 16.55 20.41 40.00 9.23 11.28 210.78%
P/EPS 45.13 11.72 12.92 14.89 20.21 8.55 10.31 166.87%
EY 2.22 8.53 7.74 6.71 4.95 11.70 9.69 -62.45%
DY 0.00 5.09 1.30 1.54 0.00 5.88 1.01 -
P/NAPS 1.45 2.01 1.32 1.11 0.97 0.92 0.83 44.90%

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