[BKAWAN] QoQ Quarter Result on 31-Dec-2005 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 77.64%
YoY- 38.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 70,281 51,060 53,771 56,746 60,480 52,317 49,443 26.39%
PBT 61,251 58,540 41,436 115,539 86,079 67,643 58,164 3.50%
Tax 413 -1,352 -965 -1,097 -20,922 -15,949 -21,634 -
NP 61,664 57,188 40,471 114,442 65,157 51,694 36,530 41.72%
-
NP to SH 59,478 55,610 39,104 112,330 63,233 49,247 36,530 38.35%
-
Tax Rate -0.67% 2.31% 2.33% 0.95% 24.31% 23.58% 37.19% -
Total Cost 8,617 -6,128 13,300 -57,696 -4,677 623 12,913 -23.61%
-
Net Worth 2,313,194 2,024,285 2,024,615 2,350,689 2,023,773 2,073,307 2,023,823 9.30%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 124,334 - 34,707 - 98,297 - 17,347 271.29%
Div Payout % 209.04% - 88.76% - 155.45% - 47.49% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,313,194 2,024,285 2,024,615 2,350,689 2,023,773 2,073,307 2,023,823 9.30%
NOSH 289,149 289,183 289,230 289,137 289,110 289,164 289,117 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 87.74% 112.00% 75.27% 201.67% 107.73% 98.81% 73.88% -
ROE 2.57% 2.75% 1.93% 4.78% 3.12% 2.38% 1.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.31 17.66 18.59 19.63 20.92 18.09 17.10 26.40%
EPS 13.71 12.82 9.02 38.85 21.87 17.03 12.63 5.61%
DPS 43.00 0.00 12.00 0.00 34.00 0.00 6.00 271.27%
NAPS 8.00 7.00 7.00 8.13 7.00 7.17 7.00 9.30%
Adjusted Per Share Value based on latest NOSH - 289,137
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.89 13.00 13.69 14.44 15.39 13.32 12.59 26.36%
EPS 15.14 14.16 9.95 28.59 16.10 12.54 9.30 38.34%
DPS 31.65 0.00 8.83 0.00 25.02 0.00 4.42 271.06%
NAPS 5.888 5.1527 5.1535 5.9835 5.1513 5.2774 5.1515 9.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.65 7.90 7.65 7.55 6.90 5.95 6.00 -
P/RPS 35.59 44.74 41.15 38.47 32.98 32.89 35.08 0.96%
P/EPS 42.05 41.08 56.58 19.43 31.55 34.94 47.49 -7.78%
EY 2.38 2.43 1.77 5.15 3.17 2.86 2.11 8.35%
DY 4.97 0.00 1.57 0.00 4.93 0.00 1.00 190.94%
P/NAPS 1.08 1.13 1.09 0.93 0.99 0.83 0.86 16.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 18/05/05 -
Price 10.80 9.25 7.80 7.85 6.80 5.95 5.85 -
P/RPS 44.43 52.39 41.96 40.00 32.51 32.89 34.21 19.01%
P/EPS 52.50 48.10 57.69 20.21 31.09 34.94 46.30 8.73%
EY 1.90 2.08 1.73 4.95 3.22 2.86 2.16 -8.18%
DY 3.98 0.00 1.54 0.00 5.00 0.00 1.03 146.04%
P/NAPS 1.35 1.32 1.11 0.97 0.97 0.83 0.84 37.16%

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