[BKAWAN] QoQ Quarter Result on 31-Mar-2006 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -65.19%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 58,216 70,281 51,060 53,771 56,746 60,480 52,317 7.36%
PBT 84,052 61,251 58,540 41,436 115,539 86,079 67,643 15.53%
Tax -1,761 413 -1,352 -965 -1,097 -20,922 -15,949 -76.89%
NP 82,291 61,664 57,188 40,471 114,442 65,157 51,694 36.21%
-
NP to SH 80,100 59,478 55,610 39,104 112,330 63,233 49,247 38.18%
-
Tax Rate 2.10% -0.67% 2.31% 2.33% 0.95% 24.31% 23.58% -
Total Cost -24,075 8,617 -6,128 13,300 -57,696 -4,677 623 -
-
Net Worth 2,495,534 2,313,194 2,024,285 2,024,615 2,350,689 2,023,773 2,073,307 13.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 124,334 - 34,707 - 98,297 - -
Div Payout % - 209.04% - 88.76% - 155.45% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,495,534 2,313,194 2,024,285 2,024,615 2,350,689 2,023,773 2,073,307 13.11%
NOSH 289,169 289,149 289,183 289,230 289,137 289,110 289,164 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 141.35% 87.74% 112.00% 75.27% 201.67% 107.73% 98.81% -
ROE 3.21% 2.57% 2.75% 1.93% 4.78% 3.12% 2.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.13 24.31 17.66 18.59 19.63 20.92 18.09 7.36%
EPS 27.70 13.71 12.82 9.02 38.85 21.87 17.03 38.18%
DPS 0.00 43.00 0.00 12.00 0.00 34.00 0.00 -
NAPS 8.63 8.00 7.00 7.00 8.13 7.00 7.17 13.11%
Adjusted Per Share Value based on latest NOSH - 289,230
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.12 15.84 11.51 12.12 12.79 13.63 11.79 7.36%
EPS 18.05 13.41 12.53 8.81 25.32 14.25 11.10 38.16%
DPS 0.00 28.02 0.00 7.82 0.00 22.16 0.00 -
NAPS 5.6248 5.2138 4.5626 4.5634 5.2983 4.5615 4.6731 13.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 11.00 8.65 7.90 7.65 7.55 6.90 5.95 -
P/RPS 54.64 35.59 44.74 41.15 38.47 32.98 32.89 40.14%
P/EPS 39.71 42.05 41.08 56.58 19.43 31.55 34.94 8.88%
EY 2.52 2.38 2.43 1.77 5.15 3.17 2.86 -8.07%
DY 0.00 4.97 0.00 1.57 0.00 4.93 0.00 -
P/NAPS 1.27 1.08 1.13 1.09 0.93 0.99 0.83 32.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 -
Price 12.50 10.80 9.25 7.80 7.85 6.80 5.95 -
P/RPS 62.09 44.43 52.39 41.96 40.00 32.51 32.89 52.57%
P/EPS 45.13 52.50 48.10 57.69 20.21 31.09 34.94 18.54%
EY 2.22 1.90 2.08 1.73 4.95 3.22 2.86 -15.49%
DY 0.00 3.98 0.00 1.54 0.00 5.00 0.00 -
P/NAPS 1.45 1.35 1.32 1.11 0.97 0.97 0.83 44.90%

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