[BKAWAN] QoQ Quarter Result on 31-Dec-2007 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 7.81%
YoY- 75.51%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 95,609 72,418 60,989 55,071 54,598 52,830 53,598 46.92%
PBT 135,806 124,777 117,275 144,922 132,109 77,865 65,878 61.76%
Tax -2,935 -1,624 -1,533 -2,657 -441 -1,563 -682 163.87%
NP 132,871 123,153 115,742 142,265 131,668 76,302 65,196 60.53%
-
NP to SH 129,930 120,953 114,073 140,583 130,400 74,337 63,576 60.83%
-
Tax Rate 2.16% 1.30% 1.31% 1.83% 0.33% 2.01% 1.04% -
Total Cost -37,262 -50,735 -54,753 -87,194 -77,070 -23,472 -11,598 117.26%
-
Net Worth 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 13.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 211,303 - 64,789 - 173,346 - 43,366 186.58%
Div Payout % 162.63% - 56.80% - 132.93% - 68.21% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 13.14%
NOSH 431,231 431,820 431,931 432,297 433,366 433,451 433,669 -0.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 138.97% 170.06% 189.78% 258.33% 241.16% 144.43% 121.64% -
ROE 4.52% 4.42% 4.32% 5.29% 5.09% 3.06% 2.67% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.17 16.77 14.12 12.74 12.60 12.19 12.36 47.46%
EPS 30.13 28.01 26.41 32.52 30.09 17.15 14.66 61.43%
DPS 49.00 0.00 15.00 0.00 40.00 0.00 10.00 187.65%
NAPS 6.66 6.34 6.12 6.15 5.91 5.61 5.50 13.56%
Adjusted Per Share Value based on latest NOSH - 432,297
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.55 16.32 13.75 12.41 12.31 11.91 12.08 46.93%
EPS 29.29 27.26 25.71 31.69 29.39 16.76 14.33 60.84%
DPS 47.63 0.00 14.60 0.00 39.07 0.00 9.77 186.68%
NAPS 6.4733 6.1707 5.9581 5.9924 5.7728 5.4808 5.3761 13.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 7.50 10.60 10.10 11.40 8.70 8.90 8.25 -
P/RPS 33.83 63.21 71.53 89.49 69.06 73.02 66.75 -36.35%
P/EPS 24.89 37.84 38.24 35.06 28.91 51.90 56.28 -41.86%
EY 4.02 2.64 2.61 2.85 3.46 1.93 1.78 71.88%
DY 6.53 0.00 1.49 0.00 4.60 0.00 1.21 206.72%
P/NAPS 1.13 1.67 1.65 1.85 1.47 1.59 1.50 -17.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 -
Price 7.00 8.30 11.30 11.40 10.00 8.10 9.10 -
P/RPS 31.57 49.49 80.03 89.49 79.37 66.46 73.63 -43.05%
P/EPS 23.23 29.63 42.79 35.06 33.23 47.23 62.07 -47.97%
EY 4.30 3.37 2.34 2.85 3.01 2.12 1.61 92.15%
DY 7.00 0.00 1.33 0.00 4.00 0.00 1.10 242.24%
P/NAPS 1.05 1.31 1.85 1.85 1.69 1.44 1.65 -25.95%

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