[BKAWAN] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 109.95%
YoY- 69.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 38,499 37,676 34,682 40,507 38,160 37,025 39,387 -1.50%
PBT 63,562 60,732 53,982 81,197 47,684 33,700 33,581 52.95%
Tax -20,501 -16,839 -19,015 -17,739 -17,459 -5,103 -8,053 86.33%
NP 43,061 43,893 34,967 63,458 30,225 28,597 25,528 41.65%
-
NP to SH 43,061 43,893 34,967 63,458 30,225 28,597 25,528 41.65%
-
Tax Rate 32.25% 27.73% 35.22% 21.85% 36.61% 15.14% 23.98% -
Total Cost -4,562 -6,217 -285 -22,951 7,935 8,428 13,859 -
-
Net Worth 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 3.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 54,948 - 17,353 - 54,721 - 17,405 115.05%
Div Payout % 127.61% - 49.63% - 181.05% - 68.18% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 3.38%
NOSH 289,200 289,150 289,222 288,445 288,007 288,858 290,090 -0.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 111.85% 116.50% 100.82% 156.66% 79.21% 77.24% 64.81% -
ROE 2.48% 2.47% 2.00% 3.64% 2.10% 1.72% 1.55% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.31 13.03 11.99 14.04 13.25 12.82 13.58 -1.32%
EPS 14.89 15.18 12.09 22.00 10.45 9.90 8.80 41.95%
DPS 19.00 0.00 6.00 0.00 19.00 0.00 6.00 115.49%
NAPS 6.00 6.14 6.03 6.05 5.00 5.75 5.69 3.59%
Adjusted Per Share Value based on latest NOSH - 288,445
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.68 8.49 7.82 9.13 8.60 8.35 8.88 -1.50%
EPS 9.71 9.89 7.88 14.30 6.81 6.45 5.75 41.76%
DPS 12.39 0.00 3.91 0.00 12.33 0.00 3.92 115.22%
NAPS 3.9111 4.0016 3.9309 3.9334 3.2458 3.7437 3.7204 3.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.35 5.40 5.05 5.30 4.90 5.00 4.50 -
P/RPS 40.19 41.44 42.11 37.74 36.98 39.01 33.14 13.70%
P/EPS 35.93 35.57 41.77 24.09 46.69 50.51 51.14 -20.95%
EY 2.78 2.81 2.39 4.15 2.14 1.98 1.96 26.21%
DY 3.55 0.00 1.19 0.00 3.88 0.00 1.33 92.30%
P/NAPS 0.89 0.88 0.84 0.88 0.98 0.87 0.79 8.26%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 -
Price 5.70 5.35 5.30 5.15 5.15 5.05 4.90 -
P/RPS 42.82 41.06 44.20 36.67 38.87 39.40 36.09 12.06%
P/EPS 38.28 35.24 43.84 23.41 49.07 51.01 55.68 -22.08%
EY 2.61 2.84 2.28 4.27 2.04 1.96 1.80 28.07%
DY 3.33 0.00 1.13 0.00 3.69 0.00 1.22 95.19%
P/NAPS 0.95 0.87 0.88 0.85 1.03 0.88 0.86 6.85%

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