[BKAWAN] QoQ Quarter Result on 30-Sep-2003 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -1.9%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 40,686 36,883 40,428 38,499 37,676 34,682 40,507 0.29%
PBT 59,803 71,150 81,704 63,562 60,732 53,982 81,197 -18.45%
Tax -13,912 -20,739 -21,521 -20,501 -16,839 -19,015 -17,739 -14.96%
NP 45,891 50,411 60,183 43,061 43,893 34,967 63,458 -19.44%
-
NP to SH 45,891 50,411 60,183 43,061 43,893 34,967 63,458 -19.44%
-
Tax Rate 23.26% 29.15% 26.34% 32.25% 27.73% 35.22% 21.85% -
Total Cost -5,205 -13,528 -19,755 -4,562 -6,217 -285 -22,951 -62.84%
-
Net Worth 1,931,643 1,923,311 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 7.01%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 14,460 - 54,948 - 17,353 - -
Div Payout % - 28.69% - 127.61% - 49.63% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,931,643 1,923,311 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 7.01%
NOSH 289,168 289,219 289,202 289,200 289,150 289,222 288,445 0.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 112.79% 136.68% 148.86% 111.85% 116.50% 100.82% 156.66% -
ROE 2.38% 2.62% 3.14% 2.48% 2.47% 2.00% 3.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.07 12.75 13.98 13.31 13.03 11.99 14.04 0.14%
EPS 15.87 17.43 20.81 14.89 15.18 12.09 22.00 -19.58%
DPS 0.00 5.00 0.00 19.00 0.00 6.00 0.00 -
NAPS 6.68 6.65 6.62 6.00 6.14 6.03 6.05 6.83%
Adjusted Per Share Value based on latest NOSH - 289,200
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.17 8.31 9.11 8.68 8.49 7.82 9.13 0.29%
EPS 10.34 11.36 13.56 9.71 9.89 7.88 14.30 -19.45%
DPS 0.00 3.26 0.00 12.39 0.00 3.91 0.00 -
NAPS 4.3538 4.335 4.3152 3.9111 4.0016 3.9309 3.9334 7.01%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.95 5.95 6.00 5.35 5.40 5.05 5.30 -
P/RPS 42.29 46.66 42.92 40.19 41.44 42.11 37.74 7.89%
P/EPS 37.49 34.14 28.83 35.93 35.57 41.77 24.09 34.32%
EY 2.67 2.93 3.47 2.78 2.81 2.39 4.15 -25.49%
DY 0.00 0.84 0.00 3.55 0.00 1.19 0.00 -
P/NAPS 0.89 0.89 0.91 0.89 0.88 0.84 0.88 0.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 17/05/04 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 -
Price 5.70 6.00 6.15 5.70 5.35 5.30 5.15 -
P/RPS 40.51 47.05 43.99 42.82 41.06 44.20 36.67 6.87%
P/EPS 35.92 34.42 29.55 38.28 35.24 43.84 23.41 33.06%
EY 2.78 2.90 3.38 2.61 2.84 2.28 4.27 -24.90%
DY 0.00 0.83 0.00 3.33 0.00 1.13 0.00 -
P/NAPS 0.85 0.90 0.93 0.95 0.87 0.88 0.85 0.00%

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