[BKAWAN] QoQ TTM Result on 30-Jun-2003 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 9.73%
YoY- 65.39%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 153,486 151,285 151,364 151,025 150,374 155,079 154,906 -0.61%
PBT 277,148 259,980 259,473 243,595 216,563 196,162 160,220 44.05%
Tax -79,600 -77,876 -74,094 -71,052 -59,316 -48,354 -38,507 62.20%
NP 197,548 182,104 185,379 172,543 157,247 147,808 121,713 38.06%
-
NP to SH 197,548 182,104 185,379 172,543 157,247 147,808 121,713 38.06%
-
Tax Rate 28.72% 29.95% 28.56% 29.17% 27.39% 24.65% 24.03% -
Total Cost -44,062 -30,819 -34,015 -21,518 -6,873 7,271 33,193 -
-
Net Worth 1,923,311 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 21.25%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 69,409 72,301 72,301 72,074 72,074 72,126 72,126 -2.52%
Div Payout % 35.14% 39.70% 39.00% 41.77% 45.84% 48.80% 59.26% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,923,311 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 21.25%
NOSH 289,219 289,202 289,200 289,150 289,222 288,445 288,007 0.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 128.71% 120.37% 122.47% 114.25% 104.57% 95.31% 78.57% -
ROE 10.27% 9.51% 10.68% 9.72% 9.02% 8.47% 8.45% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 53.07 52.31 52.34 52.23 51.99 53.76 53.79 -0.89%
EPS 68.30 62.97 64.10 59.67 54.37 51.24 42.26 37.67%
DPS 24.00 25.00 25.00 25.00 25.00 25.00 25.00 -2.68%
NAPS 6.65 6.62 6.00 6.14 6.03 6.05 5.00 20.91%
Adjusted Per Share Value based on latest NOSH - 289,150
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.59 34.10 34.12 34.04 33.89 34.95 34.92 -0.63%
EPS 44.53 41.05 41.78 38.89 35.44 33.32 27.43 38.08%
DPS 15.64 16.30 16.30 16.25 16.25 16.26 16.26 -2.55%
NAPS 4.335 4.3152 3.9111 4.0016 3.9309 3.9334 3.2458 21.25%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.95 6.00 5.35 5.40 5.05 5.30 4.90 -
P/RPS 11.21 11.47 10.22 10.34 9.71 9.86 9.11 14.81%
P/EPS 8.71 9.53 8.35 9.05 9.29 10.34 11.59 -17.32%
EY 11.48 10.49 11.98 11.05 10.77 9.67 8.62 21.02%
DY 4.03 4.17 4.67 4.63 4.95 4.72 5.10 -14.51%
P/NAPS 0.89 0.91 0.89 0.88 0.84 0.88 0.98 -6.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 -
Price 6.00 6.15 5.70 5.35 5.30 5.15 5.15 -
P/RPS 11.31 11.76 10.89 10.24 10.19 9.58 9.58 11.69%
P/EPS 8.78 9.77 8.89 8.97 9.75 10.05 12.19 -19.63%
EY 11.38 10.24 11.25 11.15 10.26 9.95 8.21 24.29%
DY 4.00 4.07 4.39 4.67 4.72 4.85 4.85 -12.04%
P/NAPS 0.90 0.93 0.95 0.87 0.88 0.85 1.03 -8.59%

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