[BKAWAN] QoQ Quarter Result on 30-Jun-2003 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 25.53%
YoY- 53.49%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 36,883 40,428 38,499 37,676 34,682 40,507 38,160 -2.24%
PBT 71,150 81,704 63,562 60,732 53,982 81,197 47,684 30.54%
Tax -20,739 -21,521 -20,501 -16,839 -19,015 -17,739 -17,459 12.15%
NP 50,411 60,183 43,061 43,893 34,967 63,458 30,225 40.59%
-
NP to SH 50,411 60,183 43,061 43,893 34,967 63,458 30,225 40.59%
-
Tax Rate 29.15% 26.34% 32.25% 27.73% 35.22% 21.85% 36.61% -
Total Cost -13,528 -19,755 -4,562 -6,217 -285 -22,951 7,935 -
-
Net Worth 1,923,311 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 21.25%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 14,460 - 54,948 - 17,353 - 54,721 -58.78%
Div Payout % 28.69% - 127.61% - 49.63% - 181.05% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,923,311 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 21.25%
NOSH 289,219 289,202 289,200 289,150 289,222 288,445 288,007 0.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 136.68% 148.86% 111.85% 116.50% 100.82% 156.66% 79.21% -
ROE 2.62% 3.14% 2.48% 2.47% 2.00% 3.64% 2.10% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.75 13.98 13.31 13.03 11.99 14.04 13.25 -2.52%
EPS 17.43 20.81 14.89 15.18 12.09 22.00 10.45 40.60%
DPS 5.00 0.00 19.00 0.00 6.00 0.00 19.00 -58.90%
NAPS 6.65 6.62 6.00 6.14 6.03 6.05 5.00 20.91%
Adjusted Per Share Value based on latest NOSH - 289,150
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.39 10.29 9.80 9.59 8.83 10.31 9.71 -2.20%
EPS 12.83 15.32 10.96 11.17 8.90 16.15 7.69 40.62%
DPS 3.68 0.00 13.99 0.00 4.42 0.00 13.93 -58.79%
NAPS 4.8956 4.8733 4.4168 4.5191 4.4392 4.442 3.6655 21.25%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.95 6.00 5.35 5.40 5.05 5.30 4.90 -
P/RPS 46.66 42.92 40.19 41.44 42.11 37.74 36.98 16.75%
P/EPS 34.14 28.83 35.93 35.57 41.77 24.09 46.69 -18.82%
EY 2.93 3.47 2.78 2.81 2.39 4.15 2.14 23.27%
DY 0.84 0.00 3.55 0.00 1.19 0.00 3.88 -63.91%
P/NAPS 0.89 0.91 0.89 0.88 0.84 0.88 0.98 -6.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 -
Price 6.00 6.15 5.70 5.35 5.30 5.15 5.15 -
P/RPS 47.05 43.99 42.82 41.06 44.20 36.67 38.87 13.56%
P/EPS 34.42 29.55 38.28 35.24 43.84 23.41 49.07 -21.03%
EY 2.90 3.38 2.61 2.84 2.28 4.27 2.04 26.40%
DY 0.83 0.00 3.33 0.00 1.13 0.00 3.69 -62.98%
P/NAPS 0.90 0.93 0.95 0.87 0.88 0.85 1.03 -8.59%

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