[BKAWAN] QoQ TTM Result on 30-Jun-2002 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 20.19%
YoY- 100.29%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 150,374 155,079 154,906 158,225 163,322 163,073 162,522 -5.05%
PBT 216,563 196,162 160,220 133,962 115,531 73,093 61,706 131.11%
Tax -59,316 -48,354 -38,507 -30,447 -29,538 -12,628 -10,480 217.93%
NP 157,247 147,808 121,713 103,515 85,993 60,465 51,226 111.36%
-
NP to SH 157,247 147,808 121,713 104,324 86,802 50,397 41,158 144.59%
-
Tax Rate 27.39% 24.65% 24.03% 22.73% 25.57% 17.28% 16.98% -
Total Cost -6,873 7,271 33,193 54,710 77,329 102,608 111,296 -
-
Net Worth 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 1,569,237 7.30%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 72,074 72,126 72,126 57,495 57,495 57,264 57,264 16.58%
Div Payout % 45.84% 48.80% 59.26% 55.11% 66.24% 113.63% 139.13% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 1,569,237 7.30%
NOSH 289,222 288,445 288,007 288,858 290,090 289,635 286,357 0.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 104.57% 95.31% 78.57% 65.42% 52.65% 37.08% 31.52% -
ROE 9.02% 8.47% 8.45% 6.28% 5.26% 3.10% 2.62% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 51.99 53.76 53.79 54.78 56.30 56.30 56.75 -5.67%
EPS 54.37 51.24 42.26 36.12 29.92 17.40 14.37 143.00%
DPS 25.00 25.00 25.00 20.00 20.00 20.00 20.00 16.05%
NAPS 6.03 6.05 5.00 5.75 5.69 5.61 5.48 6.59%
Adjusted Per Share Value based on latest NOSH - 288,858
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.89 34.95 34.92 35.66 36.81 36.76 36.63 -5.05%
EPS 35.44 33.32 27.43 23.51 19.56 11.36 9.28 144.52%
DPS 16.25 16.26 16.26 12.96 12.96 12.91 12.91 16.59%
NAPS 3.9309 3.9334 3.2458 3.7437 3.7204 3.6623 3.537 7.29%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.05 5.30 4.90 5.00 4.50 3.88 3.46 -
P/RPS 9.71 9.86 9.11 9.13 7.99 6.89 6.10 36.36%
P/EPS 9.29 10.34 11.59 13.84 15.04 22.30 24.07 -47.02%
EY 10.77 9.67 8.62 7.22 6.65 4.48 4.15 88.95%
DY 4.95 4.72 5.10 4.00 4.44 5.15 5.78 -9.82%
P/NAPS 0.84 0.88 0.98 0.87 0.79 0.69 0.63 21.16%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 -
Price 5.30 5.15 5.15 5.05 4.90 4.18 4.00 -
P/RPS 10.19 9.58 9.58 9.22 8.70 7.42 7.05 27.86%
P/EPS 9.75 10.05 12.19 13.98 16.38 24.02 27.83 -50.33%
EY 10.26 9.95 8.21 7.15 6.11 4.16 3.59 101.51%
DY 4.72 4.85 4.85 3.96 4.08 4.78 5.00 -3.77%
P/NAPS 0.88 0.85 1.03 0.88 0.86 0.75 0.73 13.28%

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