[BKAWAN] QoQ Quarter Result on 31-Mar-2003 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -44.9%
YoY- 36.98%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 40,428 38,499 37,676 34,682 40,507 38,160 37,025 6.02%
PBT 81,704 63,562 60,732 53,982 81,197 47,684 33,700 80.18%
Tax -21,521 -20,501 -16,839 -19,015 -17,739 -17,459 -5,103 160.34%
NP 60,183 43,061 43,893 34,967 63,458 30,225 28,597 64.00%
-
NP to SH 60,183 43,061 43,893 34,967 63,458 30,225 28,597 64.00%
-
Tax Rate 26.34% 32.25% 27.73% 35.22% 21.85% 36.61% 15.14% -
Total Cost -19,755 -4,562 -6,217 -285 -22,951 7,935 8,428 -
-
Net Worth 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 9.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 54,948 - 17,353 - 54,721 - -
Div Payout % - 127.61% - 49.63% - 181.05% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 9.90%
NOSH 289,202 289,200 289,150 289,222 288,445 288,007 288,858 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 148.86% 111.85% 116.50% 100.82% 156.66% 79.21% 77.24% -
ROE 3.14% 2.48% 2.47% 2.00% 3.64% 2.10% 1.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.98 13.31 13.03 11.99 14.04 13.25 12.82 5.92%
EPS 20.81 14.89 15.18 12.09 22.00 10.45 9.90 63.87%
DPS 0.00 19.00 0.00 6.00 0.00 19.00 0.00 -
NAPS 6.62 6.00 6.14 6.03 6.05 5.00 5.75 9.82%
Adjusted Per Share Value based on latest NOSH - 289,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.29 9.80 9.59 8.83 10.31 9.71 9.42 6.04%
EPS 15.32 10.96 11.17 8.90 16.15 7.69 7.28 63.99%
DPS 0.00 13.99 0.00 4.42 0.00 13.93 0.00 -
NAPS 4.8733 4.4168 4.5191 4.4392 4.442 3.6655 4.2278 9.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.00 5.35 5.40 5.05 5.30 4.90 5.00 -
P/RPS 42.92 40.19 41.44 42.11 37.74 36.98 39.01 6.55%
P/EPS 28.83 35.93 35.57 41.77 24.09 46.69 50.51 -31.12%
EY 3.47 2.78 2.81 2.39 4.15 2.14 1.98 45.21%
DY 0.00 3.55 0.00 1.19 0.00 3.88 0.00 -
P/NAPS 0.91 0.89 0.88 0.84 0.88 0.98 0.87 3.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 -
Price 6.15 5.70 5.35 5.30 5.15 5.15 5.05 -
P/RPS 43.99 42.82 41.06 44.20 36.67 38.87 39.40 7.60%
P/EPS 29.55 38.28 35.24 43.84 23.41 49.07 51.01 -30.43%
EY 3.38 2.61 2.84 2.28 4.27 2.04 1.96 43.66%
DY 0.00 3.33 0.00 1.13 0.00 3.69 0.00 -
P/NAPS 0.93 0.95 0.87 0.88 0.85 1.03 0.88 3.74%

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