[BKAWAN] QoQ TTM Result on 30-Sep-2002 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 16.67%
YoY- 195.72%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 151,025 150,374 155,079 154,906 158,225 163,322 163,073 -5.00%
PBT 243,595 216,563 196,162 160,220 133,962 115,531 73,093 123.60%
Tax -71,052 -59,316 -48,354 -38,507 -30,447 -29,538 -12,628 217.34%
NP 172,543 157,247 147,808 121,713 103,515 85,993 60,465 101.57%
-
NP to SH 172,543 157,247 147,808 121,713 104,324 86,802 50,397 127.67%
-
Tax Rate 29.17% 27.39% 24.65% 24.03% 22.73% 25.57% 17.28% -
Total Cost -21,518 -6,873 7,271 33,193 54,710 77,329 102,608 -
-
Net Worth 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 6.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 72,074 72,074 72,126 72,126 57,495 57,495 57,264 16.62%
Div Payout % 41.77% 45.84% 48.80% 59.26% 55.11% 66.24% 113.63% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 1,624,856 6.10%
NOSH 289,150 289,222 288,445 288,007 288,858 290,090 289,635 -0.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 114.25% 104.57% 95.31% 78.57% 65.42% 52.65% 37.08% -
ROE 9.72% 9.02% 8.47% 8.45% 6.28% 5.26% 3.10% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 52.23 51.99 53.76 53.79 54.78 56.30 56.30 -4.89%
EPS 59.67 54.37 51.24 42.26 36.12 29.92 17.40 127.92%
DPS 25.00 25.00 25.00 25.00 20.00 20.00 20.00 16.08%
NAPS 6.14 6.03 6.05 5.00 5.75 5.69 5.61 6.22%
Adjusted Per Share Value based on latest NOSH - 288,007
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.44 38.28 39.47 39.43 40.27 41.57 41.51 -5.00%
EPS 43.92 40.03 37.62 30.98 26.55 22.09 12.83 127.65%
DPS 18.35 18.35 18.36 18.36 14.63 14.63 14.58 16.61%
NAPS 4.5191 4.4392 4.442 3.6655 4.2278 4.2015 4.1359 6.10%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.40 5.05 5.30 4.90 5.00 4.50 3.88 -
P/RPS 10.34 9.71 9.86 9.11 9.13 7.99 6.89 31.17%
P/EPS 9.05 9.29 10.34 11.59 13.84 15.04 22.30 -45.27%
EY 11.05 10.77 9.67 8.62 7.22 6.65 4.48 82.85%
DY 4.63 4.95 4.72 5.10 4.00 4.44 5.15 -6.86%
P/NAPS 0.88 0.84 0.88 0.98 0.87 0.79 0.69 17.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 -
Price 5.35 5.30 5.15 5.15 5.05 4.90 4.18 -
P/RPS 10.24 10.19 9.58 9.58 9.22 8.70 7.42 24.02%
P/EPS 8.97 9.75 10.05 12.19 13.98 16.38 24.02 -48.23%
EY 11.15 10.26 9.95 8.21 7.15 6.11 4.16 93.30%
DY 4.67 4.72 4.85 4.85 3.96 4.08 4.78 -1.54%
P/NAPS 0.87 0.88 0.85 1.03 0.88 0.86 0.75 10.43%

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