[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 81.14%
YoY- 77.24%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 69,858 284,087 188,478 116,060 55,071 219,242 164,644 -43.38%
PBT 51,837 522,780 386,974 262,197 144,922 359,904 227,795 -62.55%
Tax -4,880 -8,749 -5,814 -4,190 -2,657 -24,447 -4,006 13.99%
NP 46,957 514,031 381,160 258,007 142,265 335,457 223,789 -64.52%
-
NP to SH 43,896 505,539 375,609 254,656 140,583 348,413 218,013 -65.47%
-
Tax Rate 9.41% 1.67% 1.50% 1.60% 1.83% 6.79% 1.76% -
Total Cost 22,901 -229,944 -192,682 -141,947 -87,194 -116,215 -59,145 -
-
Net Worth 2,819,752 2,871,547 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 10.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 275,944 64,767 64,786 - 216,701 43,351 -
Div Payout % - 54.58% 17.24% 25.44% - 62.20% 19.88% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,819,752 2,871,547 2,737,511 2,643,308 2,658,626 2,565,748 2,432,000 10.31%
NOSH 426,588 431,163 431,784 431,913 432,297 433,403 433,511 -1.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 67.22% 180.94% 202.23% 222.30% 258.33% 153.01% 135.92% -
ROE 1.56% 17.61% 13.72% 9.63% 5.29% 13.58% 8.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.38 65.89 43.65 26.87 12.74 50.59 37.98 -42.77%
EPS 10.29 117.25 86.99 58.96 32.52 80.39 50.29 -65.10%
DPS 0.00 64.00 15.00 15.00 0.00 50.00 10.00 -
NAPS 6.61 6.66 6.34 6.12 6.15 5.92 5.61 11.50%
Adjusted Per Share Value based on latest NOSH - 431,931
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.75 64.03 42.48 26.16 12.41 49.42 37.11 -43.37%
EPS 9.89 113.95 84.66 57.40 31.69 78.53 49.14 -65.48%
DPS 0.00 62.20 14.60 14.60 0.00 48.84 9.77 -
NAPS 6.3556 6.4723 6.1702 5.9579 5.9924 5.7831 5.4816 10.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 7.90 7.50 10.60 10.10 11.40 8.70 8.90 -
P/RPS 48.24 11.38 24.28 37.59 89.49 17.20 23.43 61.48%
P/EPS 76.77 6.40 12.19 17.13 35.06 10.82 17.70 164.77%
EY 1.30 15.63 8.21 5.84 2.85 9.24 5.65 -62.28%
DY 0.00 8.53 1.42 1.49 0.00 5.75 1.12 -
P/NAPS 1.20 1.13 1.67 1.65 1.85 1.47 1.59 -17.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 -
Price 8.40 7.00 8.30 11.30 11.40 10.00 8.10 -
P/RPS 51.29 10.62 19.01 42.05 89.49 19.77 21.33 79.00%
P/EPS 81.63 5.97 9.54 19.17 35.06 12.44 16.11 193.56%
EY 1.23 16.75 10.48 5.22 2.85 8.04 6.21 -65.85%
DY 0.00 9.14 1.81 1.33 0.00 5.00 1.23 -
P/NAPS 1.27 1.05 1.31 1.85 1.85 1.69 1.44 -7.99%

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