[BKAWAN] QoQ Quarter Result on 30-Jun-2002 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 12.02%
YoY- 158.21%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 34,682 40,507 38,160 37,025 39,387 40,334 41,479 -11.25%
PBT 53,982 81,197 47,684 33,700 33,581 45,255 21,426 85.26%
Tax -19,015 -17,739 -17,459 -5,103 -8,053 -7,892 -9,399 60.02%
NP 34,967 63,458 30,225 28,597 25,528 37,363 12,027 103.83%
-
NP to SH 34,967 63,458 30,225 28,597 25,528 37,363 12,027 103.83%
-
Tax Rate 35.22% 21.85% 36.61% 15.14% 23.98% 17.44% 43.87% -
Total Cost -285 -22,951 7,935 8,428 13,859 2,971 29,452 -
-
Net Worth 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 1,569,237 7.30%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 17,353 - 54,721 - 17,405 - 40,090 -42.80%
Div Payout % 49.63% - 181.05% - 68.18% - 333.33% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 1,569,237 7.30%
NOSH 289,222 288,445 288,007 288,858 290,090 289,635 286,357 0.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 100.82% 156.66% 79.21% 77.24% 64.81% 92.63% 29.00% -
ROE 2.00% 3.64% 2.10% 1.72% 1.55% 2.30% 0.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.99 14.04 13.25 12.82 13.58 13.93 14.49 -11.87%
EPS 12.09 22.00 10.45 9.90 8.80 12.90 4.20 102.48%
DPS 6.00 0.00 19.00 0.00 6.00 0.00 14.00 -43.18%
NAPS 6.03 6.05 5.00 5.75 5.69 5.61 5.48 6.59%
Adjusted Per Share Value based on latest NOSH - 288,858
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.82 9.13 8.60 8.35 8.88 9.09 9.35 -11.24%
EPS 7.88 14.30 6.81 6.45 5.75 8.42 2.71 103.85%
DPS 3.91 0.00 12.33 0.00 3.92 0.00 9.04 -42.83%
NAPS 3.9309 3.9334 3.2458 3.7437 3.7204 3.6623 3.537 7.29%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.05 5.30 4.90 5.00 4.50 3.88 3.46 -
P/RPS 42.11 37.74 36.98 39.01 33.14 27.86 23.89 45.96%
P/EPS 41.77 24.09 46.69 50.51 51.14 30.08 82.38 -36.44%
EY 2.39 4.15 2.14 1.98 1.96 3.32 1.21 57.49%
DY 1.19 0.00 3.88 0.00 1.33 0.00 4.05 -55.83%
P/NAPS 0.84 0.88 0.98 0.87 0.79 0.69 0.63 21.16%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 -
Price 5.30 5.15 5.15 5.05 4.90 4.18 4.00 -
P/RPS 44.20 36.67 38.87 39.40 36.09 30.02 27.61 36.88%
P/EPS 43.84 23.41 49.07 51.01 55.68 32.40 95.24 -40.41%
EY 2.28 4.27 2.04 1.96 1.80 3.09 1.05 67.76%
DY 1.13 0.00 3.69 0.00 1.22 0.00 3.50 -52.97%
P/NAPS 0.88 0.85 1.03 0.88 0.86 0.75 0.73 13.28%

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