[BKAWAN] QoQ Quarter Result on 31-Mar-2004 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -16.24%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,789 40,953 40,686 36,883 40,428 38,499 37,676 21.92%
PBT 105,301 68,098 59,803 71,150 81,704 63,562 60,732 44.08%
Tax -24,286 -17,060 -13,912 -20,739 -21,521 -20,501 -16,839 27.51%
NP 81,015 51,038 45,891 50,411 60,183 43,061 43,893 50.18%
-
NP to SH 81,015 51,038 45,891 50,411 60,183 43,061 43,893 50.18%
-
Tax Rate 23.06% 25.05% 23.26% 29.15% 26.34% 32.25% 27.73% -
Total Cost -30,226 -10,085 -5,205 -13,528 -19,755 -4,562 -6,217 185.61%
-
Net Worth 2,067,354 1,977,903 1,931,643 1,923,311 1,914,519 1,735,202 1,775,382 10.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 72,291 - 14,460 - 54,948 - -
Div Payout % - 141.64% - 28.69% - 127.61% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,067,354 1,977,903 1,931,643 1,923,311 1,914,519 1,735,202 1,775,382 10.63%
NOSH 289,140 289,167 289,168 289,219 289,202 289,200 289,150 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 159.51% 124.63% 112.79% 136.68% 148.86% 111.85% 116.50% -
ROE 3.92% 2.58% 2.38% 2.62% 3.14% 2.48% 2.47% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.57 14.16 14.07 12.75 13.98 13.31 13.03 21.94%
EPS 28.02 17.65 15.87 17.43 20.81 14.89 15.18 50.19%
DPS 0.00 25.00 0.00 5.00 0.00 19.00 0.00 -
NAPS 7.15 6.84 6.68 6.65 6.62 6.00 6.14 10.63%
Adjusted Per Share Value based on latest NOSH - 289,219
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.93 10.42 10.36 9.39 10.29 9.80 9.59 21.93%
EPS 20.62 12.99 11.68 12.83 15.32 10.96 11.17 50.20%
DPS 0.00 18.40 0.00 3.68 0.00 13.99 0.00 -
NAPS 5.2623 5.0346 4.9168 4.8956 4.8733 4.4168 4.5191 10.63%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.10 5.75 5.95 5.95 6.00 5.35 5.40 -
P/RPS 34.73 40.60 42.29 46.66 42.92 40.19 41.44 -11.06%
P/EPS 21.77 32.58 37.49 34.14 28.83 35.93 35.57 -27.80%
EY 4.59 3.07 2.67 2.93 3.47 2.78 2.81 38.49%
DY 0.00 4.35 0.00 0.84 0.00 3.55 0.00 -
P/NAPS 0.85 0.84 0.89 0.89 0.91 0.89 0.88 -2.27%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 22/11/04 25/08/04 17/05/04 18/02/04 21/11/03 18/08/03 -
Price 5.90 5.85 5.70 6.00 6.15 5.70 5.35 -
P/RPS 33.59 41.31 40.51 47.05 43.99 42.82 41.06 -12.47%
P/EPS 21.06 33.14 35.92 34.42 29.55 38.28 35.24 -28.93%
EY 4.75 3.02 2.78 2.90 3.38 2.61 2.84 40.68%
DY 0.00 4.27 0.00 0.83 0.00 3.33 0.00 -
P/NAPS 0.83 0.86 0.85 0.90 0.93 0.95 0.87 -3.07%

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