[BKAWAN] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 25.56%
YoY- 30.73%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 243,076 223,488 216,097 219,242 234,925 233,155 233,328 2.76%
PBT 519,083 472,171 420,774 359,904 289,046 269,721 245,279 64.91%
Tax -6,255 -6,194 -5,343 -4,447 -3,593 -3,382 -3,665 42.85%
NP 512,828 465,977 415,431 355,457 285,453 266,339 241,614 65.23%
-
NP to SH 506,009 459,393 408,896 348,413 277,491 258,764 234,292 67.16%
-
Tax Rate 1.21% 1.31% 1.27% 1.24% 1.24% 1.25% 1.49% -
Total Cost -269,752 -242,489 -199,334 -136,215 -50,528 -33,184 -8,286 921.72%
-
Net Worth 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 2,313,357 11.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 238,136 238,136 216,713 216,713 167,701 167,701 159,041 30.91%
Div Payout % 47.06% 51.84% 53.00% 62.20% 60.43% 64.81% 67.88% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 2,313,357 11.89%
NOSH 431,820 431,931 432,297 433,366 433,451 433,669 289,169 30.67%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 210.97% 208.50% 192.24% 162.13% 121.51% 114.23% 103.55% -
ROE 18.48% 17.38% 15.38% 13.60% 11.41% 10.85% 10.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.29 51.74 49.99 50.59 54.20 53.76 80.69 -21.35%
EPS 117.18 106.36 94.59 80.40 64.02 59.67 81.02 27.92%
DPS 55.00 55.00 50.00 50.01 38.69 38.67 55.00 0.00%
NAPS 6.34 6.12 6.15 5.91 5.61 5.50 8.00 -14.37%
Adjusted Per Share Value based on latest NOSH - 433,366
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 54.79 50.37 48.71 49.42 52.95 52.55 52.59 2.77%
EPS 114.05 103.54 92.16 78.53 62.55 58.32 52.81 67.15%
DPS 53.67 53.67 48.85 48.85 37.80 37.80 35.85 30.89%
NAPS 6.1707 5.9581 5.9924 5.7728 5.4808 5.3761 5.2142 11.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 10.60 10.10 11.40 8.70 8.90 8.25 11.00 -
P/RPS 18.83 19.52 22.81 17.20 16.42 15.35 13.63 24.06%
P/EPS 9.05 9.50 12.05 10.82 13.90 13.83 13.58 -23.72%
EY 11.05 10.53 8.30 9.24 7.19 7.23 7.37 31.02%
DY 5.19 5.45 4.39 5.75 4.35 4.69 5.00 2.51%
P/NAPS 1.67 1.65 1.85 1.47 1.59 1.50 1.38 13.57%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 -
Price 8.30 11.30 11.40 10.00 8.10 9.10 12.50 -
P/RPS 14.74 21.84 22.81 19.77 14.95 16.93 15.49 -3.25%
P/EPS 7.08 10.62 12.05 12.44 12.65 15.25 15.43 -40.53%
EY 14.12 9.41 8.30 8.04 7.90 6.56 6.48 68.15%
DY 6.63 4.87 4.39 5.00 4.78 4.25 4.40 31.46%
P/NAPS 1.31 1.85 1.85 1.69 1.44 1.65 1.56 -11.00%

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