[BKAWAN] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 7.24%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 223,488 216,097 219,242 234,925 233,155 233,328 231,858 -2.41%
PBT 472,171 420,774 359,904 289,046 269,721 245,279 276,766 42.73%
Tax -6,194 -5,343 -4,447 -3,593 -3,382 -3,665 -3,001 62.03%
NP 465,977 415,431 355,457 285,453 266,339 241,614 273,765 42.51%
-
NP to SH 459,393 408,896 348,413 277,491 258,764 234,292 266,522 43.71%
-
Tax Rate 1.31% 1.27% 1.24% 1.24% 1.25% 1.49% 1.08% -
Total Cost -242,489 -199,334 -136,215 -50,528 -33,184 -8,286 -41,907 221.96%
-
Net Worth 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 2,313,357 2,313,194 9.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 238,136 216,713 216,713 167,701 167,701 159,041 159,041 30.84%
Div Payout % 51.84% 53.00% 62.20% 60.43% 64.81% 67.88% 59.67% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 2,313,357 2,313,194 9.29%
NOSH 431,931 432,297 433,366 433,451 433,669 289,169 289,149 30.64%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 208.50% 192.24% 162.13% 121.51% 114.23% 103.55% 118.07% -
ROE 17.38% 15.38% 13.60% 11.41% 10.85% 10.13% 11.52% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 51.74 49.99 50.59 54.20 53.76 80.69 80.19 -25.31%
EPS 106.36 94.59 80.40 64.02 59.67 81.02 92.17 10.00%
DPS 55.00 50.00 50.01 38.69 38.67 55.00 55.00 0.00%
NAPS 6.12 6.15 5.91 5.61 5.50 8.00 8.00 -16.34%
Adjusted Per Share Value based on latest NOSH - 433,451
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 56.89 55.01 55.81 59.80 59.35 59.39 59.02 -2.41%
EPS 116.93 104.08 88.69 70.63 65.87 59.64 67.84 43.70%
DPS 60.62 55.16 55.16 42.69 42.69 40.48 40.48 30.86%
NAPS 6.7286 6.7673 6.5193 6.1896 6.0713 5.8885 5.888 9.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.10 11.40 8.70 8.90 8.25 11.00 8.65 -
P/RPS 19.52 22.81 17.20 16.42 15.35 13.63 10.79 48.41%
P/EPS 9.50 12.05 10.82 13.90 13.83 13.58 9.38 0.85%
EY 10.53 8.30 9.24 7.19 7.23 7.37 10.66 -0.81%
DY 5.45 4.39 5.75 4.35 4.69 5.00 6.36 -9.77%
P/NAPS 1.65 1.85 1.47 1.59 1.50 1.38 1.08 32.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 -
Price 11.30 11.40 10.00 8.10 9.10 12.50 10.80 -
P/RPS 21.84 22.81 19.77 14.95 16.93 15.49 13.47 37.97%
P/EPS 10.62 12.05 12.44 12.65 15.25 15.43 11.72 -6.35%
EY 9.41 8.30 8.04 7.90 6.56 6.48 8.53 6.75%
DY 4.87 4.39 5.00 4.78 4.25 4.40 5.09 -2.90%
P/NAPS 1.85 1.85 1.69 1.44 1.65 1.56 1.35 23.35%

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