[BKAWAN] QoQ Quarter Result on 30-Jun-2004 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -8.97%
YoY- 4.55%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 49,443 50,789 40,953 40,686 36,883 40,428 38,499 18.13%
PBT 58,164 105,301 68,098 59,803 71,150 81,704 63,562 -5.73%
Tax -21,634 -24,286 -17,060 -13,912 -20,739 -21,521 -20,501 3.64%
NP 36,530 81,015 51,038 45,891 50,411 60,183 43,061 -10.37%
-
NP to SH 36,530 81,015 51,038 45,891 50,411 60,183 43,061 -10.37%
-
Tax Rate 37.19% 23.06% 25.05% 23.26% 29.15% 26.34% 32.25% -
Total Cost 12,913 -30,226 -10,085 -5,205 -13,528 -19,755 -4,562 -
-
Net Worth 2,023,823 2,067,354 1,977,903 1,931,643 1,923,311 1,914,519 1,735,202 10.79%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 17,347 - 72,291 - 14,460 - 54,948 -53.60%
Div Payout % 47.49% - 141.64% - 28.69% - 127.61% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,023,823 2,067,354 1,977,903 1,931,643 1,923,311 1,914,519 1,735,202 10.79%
NOSH 289,117 289,140 289,167 289,168 289,219 289,202 289,200 -0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 73.88% 159.51% 124.63% 112.79% 136.68% 148.86% 111.85% -
ROE 1.80% 3.92% 2.58% 2.38% 2.62% 3.14% 2.48% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.10 17.57 14.16 14.07 12.75 13.98 13.31 18.16%
EPS 12.63 28.02 17.65 15.87 17.43 20.81 14.89 -10.38%
DPS 6.00 0.00 25.00 0.00 5.00 0.00 19.00 -53.59%
NAPS 7.00 7.15 6.84 6.68 6.65 6.62 6.00 10.81%
Adjusted Per Share Value based on latest NOSH - 289,168
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.14 11.45 9.23 9.17 8.31 9.11 8.68 18.08%
EPS 8.23 18.26 11.50 10.34 11.36 13.56 9.71 -10.42%
DPS 3.91 0.00 16.29 0.00 3.26 0.00 12.39 -53.61%
NAPS 4.5616 4.6597 4.4581 4.3538 4.335 4.3152 3.9111 10.79%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.00 6.10 5.75 5.95 5.95 6.00 5.35 -
P/RPS 35.08 34.73 40.60 42.29 46.66 42.92 40.19 -8.65%
P/EPS 47.49 21.77 32.58 37.49 34.14 28.83 35.93 20.41%
EY 2.11 4.59 3.07 2.67 2.93 3.47 2.78 -16.77%
DY 1.00 0.00 4.35 0.00 0.84 0.00 3.55 -56.99%
P/NAPS 0.86 0.85 0.84 0.89 0.89 0.91 0.89 -2.25%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 22/11/04 25/08/04 17/05/04 18/02/04 21/11/03 -
Price 5.85 5.90 5.85 5.70 6.00 6.15 5.70 -
P/RPS 34.21 33.59 41.31 40.51 47.05 43.99 42.82 -13.88%
P/EPS 46.30 21.06 33.14 35.92 34.42 29.55 38.28 13.50%
EY 2.16 4.75 3.02 2.78 2.90 3.38 2.61 -11.84%
DY 1.03 0.00 4.27 0.00 0.83 0.00 3.33 -54.23%
P/NAPS 0.84 0.83 0.86 0.85 0.90 0.93 0.95 -7.86%

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