[BKAWAN] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 58.73%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 60,480 52,317 49,443 50,789 40,953 40,686 36,883 39.01%
PBT 86,079 67,643 58,164 105,301 68,098 59,803 71,150 13.52%
Tax -20,922 -15,949 -21,634 -24,286 -17,060 -13,912 -20,739 0.58%
NP 65,157 51,694 36,530 81,015 51,038 45,891 50,411 18.63%
-
NP to SH 63,233 49,247 36,530 81,015 51,038 45,891 50,411 16.29%
-
Tax Rate 24.31% 23.58% 37.19% 23.06% 25.05% 23.26% 29.15% -
Total Cost -4,677 623 12,913 -30,226 -10,085 -5,205 -13,528 -50.70%
-
Net Worth 2,023,773 2,073,307 2,023,823 2,067,354 1,977,903 1,931,643 1,923,311 3.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 98,297 - 17,347 - 72,291 - 14,460 258.43%
Div Payout % 155.45% - 47.49% - 141.64% - 28.69% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,023,773 2,073,307 2,023,823 2,067,354 1,977,903 1,931,643 1,923,311 3.44%
NOSH 289,110 289,164 289,117 289,140 289,167 289,168 289,219 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 107.73% 98.81% 73.88% 159.51% 124.63% 112.79% 136.68% -
ROE 3.12% 2.38% 1.80% 3.92% 2.58% 2.38% 2.62% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.92 18.09 17.10 17.57 14.16 14.07 12.75 39.07%
EPS 21.87 17.03 12.63 28.02 17.65 15.87 17.43 16.31%
DPS 34.00 0.00 6.00 0.00 25.00 0.00 5.00 258.50%
NAPS 7.00 7.17 7.00 7.15 6.84 6.68 6.65 3.47%
Adjusted Per Share Value based on latest NOSH - 289,140
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.39 13.32 12.59 12.93 10.42 10.36 9.39 38.96%
EPS 16.10 12.54 9.30 20.62 12.99 11.68 12.83 16.32%
DPS 25.02 0.00 4.42 0.00 18.40 0.00 3.68 258.47%
NAPS 5.1513 5.2774 5.1515 5.2623 5.0346 4.9168 4.8956 3.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.90 5.95 6.00 6.10 5.75 5.95 5.95 -
P/RPS 32.98 32.89 35.08 34.73 40.60 42.29 46.66 -20.63%
P/EPS 31.55 34.94 47.49 21.77 32.58 37.49 34.14 -5.11%
EY 3.17 2.86 2.11 4.59 3.07 2.67 2.93 5.38%
DY 4.93 0.00 1.00 0.00 4.35 0.00 0.84 225.02%
P/NAPS 0.99 0.83 0.86 0.85 0.84 0.89 0.89 7.34%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 18/05/05 23/02/05 22/11/04 25/08/04 17/05/04 -
Price 6.80 5.95 5.85 5.90 5.85 5.70 6.00 -
P/RPS 32.51 32.89 34.21 33.59 41.31 40.51 47.05 -21.82%
P/EPS 31.09 34.94 46.30 21.06 33.14 35.92 34.42 -6.55%
EY 3.22 2.86 2.16 4.75 3.02 2.78 2.90 7.22%
DY 5.00 0.00 1.03 0.00 4.27 0.00 0.83 230.71%
P/NAPS 0.97 0.83 0.84 0.83 0.86 0.85 0.90 5.11%

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