[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 79.37%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 55,071 219,242 164,644 111,814 58,216 231,858 161,577 -51.11%
PBT 144,922 359,904 227,795 149,930 84,052 276,766 215,515 -23.18%
Tax -2,657 -24,447 -4,006 -2,443 -1,761 -3,001 -3,414 -15.35%
NP 142,265 335,457 223,789 147,487 82,291 273,765 212,101 -23.31%
-
NP to SH 140,583 348,413 218,013 143,676 80,100 266,522 207,044 -22.69%
-
Tax Rate 1.83% 6.79% 1.76% 1.63% 2.10% 1.08% 1.58% -
Total Cost -87,194 -116,215 -59,145 -35,673 -24,075 -41,907 -50,524 43.73%
-
Net Worth 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 19.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 216,701 43,351 43,367 - 159,039 34,700 -
Div Payout % - 62.20% 19.88% 30.18% - 59.67% 16.76% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,658,626 2,565,748 2,432,000 2,385,203 2,495,534 1,555,699 2,024,173 19.87%
NOSH 432,297 433,403 433,511 433,673 289,169 289,163 289,167 30.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 258.33% 153.01% 135.92% 131.90% 141.35% 118.07% 131.27% -
ROE 5.29% 13.58% 8.96% 6.02% 3.21% 17.13% 10.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.74 50.59 37.98 25.78 20.13 80.18 55.88 -62.57%
EPS 32.52 80.39 50.29 33.13 27.70 61.45 47.74 -22.52%
DPS 0.00 50.00 10.00 10.00 0.00 55.00 12.00 -
NAPS 6.15 5.92 5.61 5.50 8.63 5.38 7.00 -8.24%
Adjusted Per Share Value based on latest NOSH - 433,669
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.41 49.42 37.11 25.20 13.12 52.26 36.42 -51.11%
EPS 31.69 78.53 49.14 32.38 18.05 60.07 46.67 -22.69%
DPS 0.00 48.84 9.77 9.77 0.00 35.85 7.82 -
NAPS 5.9924 5.7831 5.4816 5.3761 5.6248 3.5065 4.5624 19.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.40 8.70 8.90 8.25 11.00 8.65 7.90 -
P/RPS 89.49 17.20 23.43 32.00 54.64 10.79 14.14 241.00%
P/EPS 35.06 10.82 17.70 24.90 39.71 9.38 11.03 115.72%
EY 2.85 9.24 5.65 4.02 2.52 10.66 9.06 -53.64%
DY 0.00 5.75 1.12 1.21 0.00 6.36 1.52 -
P/NAPS 1.85 1.47 1.59 1.50 1.27 1.61 1.13 38.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 -
Price 11.40 10.00 8.10 9.10 12.50 10.80 9.25 -
P/RPS 89.49 19.77 21.33 35.29 62.09 13.47 16.55 207.12%
P/EPS 35.06 12.44 16.11 27.47 45.13 11.72 12.92 94.19%
EY 2.85 8.04 6.21 3.64 2.22 8.53 7.74 -48.53%
DY 0.00 5.00 1.23 1.10 0.00 5.09 1.30 -
P/NAPS 1.85 1.69 1.44 1.65 1.45 2.01 1.32 25.15%

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