[BKAWAN] QoQ Quarter Result on 30-Sep-2005 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 28.4%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 51,060 53,771 56,746 60,480 52,317 49,443 50,789 0.35%
PBT 58,540 41,436 115,539 86,079 67,643 58,164 105,301 -32.46%
Tax -1,352 -965 -1,097 -20,922 -15,949 -21,634 -24,286 -85.49%
NP 57,188 40,471 114,442 65,157 51,694 36,530 81,015 -20.77%
-
NP to SH 55,610 39,104 112,330 63,233 49,247 36,530 81,015 -22.23%
-
Tax Rate 2.31% 2.33% 0.95% 24.31% 23.58% 37.19% 23.06% -
Total Cost -6,128 13,300 -57,696 -4,677 623 12,913 -30,226 -65.58%
-
Net Worth 2,024,285 2,024,615 2,350,689 2,023,773 2,073,307 2,023,823 2,067,354 -1.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 34,707 - 98,297 - 17,347 - -
Div Payout % - 88.76% - 155.45% - 47.49% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,024,285 2,024,615 2,350,689 2,023,773 2,073,307 2,023,823 2,067,354 -1.39%
NOSH 289,183 289,230 289,137 289,110 289,164 289,117 289,140 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 112.00% 75.27% 201.67% 107.73% 98.81% 73.88% 159.51% -
ROE 2.75% 1.93% 4.78% 3.12% 2.38% 1.80% 3.92% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.66 18.59 19.63 20.92 18.09 17.10 17.57 0.34%
EPS 12.82 9.02 38.85 21.87 17.03 12.63 28.02 -40.70%
DPS 0.00 12.00 0.00 34.00 0.00 6.00 0.00 -
NAPS 7.00 7.00 8.13 7.00 7.17 7.00 7.15 -1.40%
Adjusted Per Share Value based on latest NOSH - 289,110
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.51 12.12 12.79 13.63 11.79 11.14 11.45 0.35%
EPS 12.53 8.81 25.32 14.25 11.10 8.23 18.26 -22.25%
DPS 0.00 7.82 0.00 22.16 0.00 3.91 0.00 -
NAPS 4.5626 4.5634 5.2983 4.5615 4.6731 4.5616 4.6597 -1.39%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.90 7.65 7.55 6.90 5.95 6.00 6.10 -
P/RPS 44.74 41.15 38.47 32.98 32.89 35.08 34.73 18.44%
P/EPS 41.08 56.58 19.43 31.55 34.94 47.49 21.77 52.88%
EY 2.43 1.77 5.15 3.17 2.86 2.11 4.59 -34.63%
DY 0.00 1.57 0.00 4.93 0.00 1.00 0.00 -
P/NAPS 1.13 1.09 0.93 0.99 0.83 0.86 0.85 20.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 18/05/05 23/02/05 -
Price 9.25 7.80 7.85 6.80 5.95 5.85 5.90 -
P/RPS 52.39 41.96 40.00 32.51 32.89 34.21 33.59 34.60%
P/EPS 48.10 57.69 20.21 31.09 34.94 46.30 21.06 73.69%
EY 2.08 1.73 4.95 3.22 2.86 2.16 4.75 -42.42%
DY 0.00 1.54 0.00 5.00 0.00 1.03 0.00 -
P/NAPS 1.32 1.11 0.97 0.97 0.83 0.84 0.83 36.36%

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