[BKAWAN] QoQ Quarter Result on 31-Mar-2008 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -18.86%
YoY- 79.43%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 69,858 95,609 72,418 60,989 55,071 54,598 52,830 20.37%
PBT 51,837 135,806 124,777 117,275 144,922 132,109 77,865 -23.66%
Tax -4,880 -2,935 -1,624 -1,533 -2,657 -441 -1,563 112.88%
NP 46,957 132,871 123,153 115,742 142,265 131,668 76,302 -27.54%
-
NP to SH 43,896 129,930 120,953 114,073 140,583 130,400 74,337 -29.50%
-
Tax Rate 9.41% 2.16% 1.30% 1.31% 1.83% 0.33% 2.01% -
Total Cost 22,901 -37,262 -50,735 -54,753 -87,194 -77,070 -23,472 -
-
Net Worth 2,819,752 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 10.32%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 211,303 - 64,789 - 173,346 - -
Div Payout % - 162.63% - 56.80% - 132.93% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,819,752 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 10.32%
NOSH 426,588 431,231 431,820 431,931 432,297 433,366 433,451 -1.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 67.22% 138.97% 170.06% 189.78% 258.33% 241.16% 144.43% -
ROE 1.56% 4.52% 4.42% 4.32% 5.29% 5.09% 3.06% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.38 22.17 16.77 14.12 12.74 12.60 12.19 21.66%
EPS 10.29 30.13 28.01 26.41 32.52 30.09 17.15 -28.75%
DPS 0.00 49.00 0.00 15.00 0.00 40.00 0.00 -
NAPS 6.61 6.66 6.34 6.12 6.15 5.91 5.61 11.50%
Adjusted Per Share Value based on latest NOSH - 431,931
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.78 24.34 18.43 15.52 14.02 13.90 13.45 20.34%
EPS 11.17 33.07 30.79 29.04 35.78 33.19 18.92 -29.51%
DPS 0.00 53.79 0.00 16.49 0.00 44.12 0.00 -
NAPS 7.1774 7.3104 6.9687 6.7286 6.7673 6.5193 6.1896 10.32%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 7.90 7.50 10.60 10.10 11.40 8.70 8.90 -
P/RPS 48.24 33.83 63.21 71.53 89.49 69.06 73.02 -24.05%
P/EPS 76.77 24.89 37.84 38.24 35.06 28.91 51.90 29.66%
EY 1.30 4.02 2.64 2.61 2.85 3.46 1.93 -23.06%
DY 0.00 6.53 0.00 1.49 0.00 4.60 0.00 -
P/NAPS 1.20 1.13 1.67 1.65 1.85 1.47 1.59 -17.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 -
Price 8.40 7.00 8.30 11.30 11.40 10.00 8.10 -
P/RPS 51.29 31.57 49.49 80.03 89.49 79.37 66.46 -15.79%
P/EPS 81.63 23.23 29.63 42.79 35.06 33.23 47.23 43.78%
EY 1.23 4.30 3.37 2.34 2.85 3.01 2.12 -30.32%
DY 0.00 7.00 0.00 1.33 0.00 4.00 0.00 -
P/NAPS 1.27 1.05 1.31 1.85 1.85 1.69 1.44 -7.99%

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