[BKAWAN] QoQ Quarter Result on 31-Mar-2007 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -20.63%
YoY- 62.58%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 55,071 54,598 52,830 53,598 58,216 70,281 51,060 5.15%
PBT 144,922 132,109 77,865 65,878 84,052 61,251 58,540 82.69%
Tax -2,657 -441 -1,563 -682 -1,761 413 -1,352 56.70%
NP 142,265 131,668 76,302 65,196 82,291 61,664 57,188 83.29%
-
NP to SH 140,583 130,400 74,337 63,576 80,100 59,478 55,610 85.26%
-
Tax Rate 1.83% 0.33% 2.01% 1.04% 2.10% -0.67% 2.31% -
Total Cost -87,194 -77,070 -23,472 -11,598 -24,075 8,617 -6,128 484.35%
-
Net Worth 2,658,626 2,561,196 2,431,665 2,385,184 2,495,534 2,313,194 2,024,285 19.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 173,346 - 43,366 - 124,334 - -
Div Payout % - 132.93% - 68.21% - 209.04% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,658,626 2,561,196 2,431,665 2,385,184 2,495,534 2,313,194 2,024,285 19.86%
NOSH 432,297 433,366 433,451 433,669 289,169 289,149 289,183 30.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 258.33% 241.16% 144.43% 121.64% 141.35% 87.74% 112.00% -
ROE 5.29% 5.09% 3.06% 2.67% 3.21% 2.57% 2.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.74 12.60 12.19 12.36 20.13 24.31 17.66 -19.51%
EPS 32.52 30.09 17.15 14.66 27.70 13.71 12.82 85.68%
DPS 0.00 40.00 0.00 10.00 0.00 43.00 0.00 -
NAPS 6.15 5.91 5.61 5.50 8.63 8.00 7.00 -8.24%
Adjusted Per Share Value based on latest NOSH - 433,669
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.41 12.31 11.91 12.08 13.12 15.84 11.51 5.13%
EPS 31.69 29.39 16.76 14.33 18.05 13.41 12.53 85.31%
DPS 0.00 39.07 0.00 9.77 0.00 28.02 0.00 -
NAPS 5.9924 5.7728 5.4808 5.3761 5.6248 5.2138 4.5626 19.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.40 8.70 8.90 8.25 11.00 8.65 7.90 -
P/RPS 89.49 69.06 73.02 66.75 54.64 35.59 44.74 58.55%
P/EPS 35.06 28.91 51.90 56.28 39.71 42.05 41.08 -9.99%
EY 2.85 3.46 1.93 1.78 2.52 2.38 2.43 11.18%
DY 0.00 4.60 0.00 1.21 0.00 4.97 0.00 -
P/NAPS 1.85 1.47 1.59 1.50 1.27 1.08 1.13 38.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 -
Price 11.40 10.00 8.10 9.10 12.50 10.80 9.25 -
P/RPS 89.49 79.37 66.46 73.63 62.09 44.43 52.39 42.75%
P/EPS 35.06 33.23 47.23 62.07 45.13 52.50 48.10 -18.96%
EY 2.85 3.01 2.12 1.61 2.22 1.90 2.08 23.29%
DY 0.00 4.00 0.00 1.10 0.00 3.98 0.00 -
P/NAPS 1.85 1.69 1.44 1.65 1.45 1.35 1.32 25.15%

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