[BKAWAN] QoQ TTM Result on 30-Sep-2008 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- -0.09%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 277,835 288,502 298,874 284,087 243,076 223,488 216,097 18.25%
PBT 376,233 401,333 429,695 522,780 519,083 472,171 420,774 -7.19%
Tax -8,989 -11,691 -10,972 -8,749 -6,255 -6,194 -5,343 41.49%
NP 367,244 389,642 418,723 514,031 512,828 465,977 415,431 -7.89%
-
NP to SH 361,010 380,134 408,852 505,539 506,009 459,393 408,896 -7.97%
-
Tax Rate 2.39% 2.91% 2.55% 1.67% 1.21% 1.31% 1.27% -
Total Cost -89,409 -101,140 -119,849 -229,944 -269,752 -242,489 -199,334 -41.43%
-
Net Worth 2,814,369 2,708,666 2,819,752 2,872,000 2,737,743 2,643,418 2,658,626 3.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 253,959 253,959 276,093 276,093 238,136 238,136 216,713 11.16%
Div Payout % 70.35% 66.81% 67.53% 54.61% 47.06% 51.84% 53.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,814,369 2,708,666 2,819,752 2,872,000 2,737,743 2,643,418 2,658,626 3.87%
NOSH 426,419 426,561 426,588 431,231 431,820 431,931 432,297 -0.90%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 132.18% 135.06% 140.10% 180.94% 210.97% 208.50% 192.24% -
ROE 12.83% 14.03% 14.50% 17.60% 18.48% 17.38% 15.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.16 67.63 70.06 65.88 56.29 51.74 49.99 19.34%
EPS 84.66 89.12 95.84 117.23 117.18 106.36 94.59 -7.13%
DPS 59.00 59.00 64.00 64.00 55.00 55.00 50.00 11.67%
NAPS 6.60 6.35 6.61 6.66 6.34 6.12 6.15 4.82%
Adjusted Per Share Value based on latest NOSH - 431,231
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.62 65.03 67.36 64.03 54.79 50.37 48.71 18.24%
EPS 81.37 85.68 92.15 113.95 114.05 103.54 92.16 -7.97%
DPS 57.24 57.24 62.23 62.23 53.67 53.67 48.85 11.15%
NAPS 6.3434 6.1052 6.3556 6.4733 6.1707 5.9581 5.9924 3.87%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 8.85 8.00 7.90 7.50 10.60 10.10 11.40 -
P/RPS 13.58 11.83 11.28 11.38 18.83 19.52 22.81 -29.25%
P/EPS 10.45 8.98 8.24 6.40 9.05 9.50 12.05 -9.06%
EY 9.57 11.14 12.13 15.63 11.05 10.53 8.30 9.96%
DY 6.67 7.37 8.10 8.53 5.19 5.45 4.39 32.19%
P/NAPS 1.34 1.26 1.20 1.13 1.67 1.65 1.85 -19.36%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 -
Price 9.30 8.80 8.40 7.00 8.30 11.30 11.40 -
P/RPS 14.27 13.01 11.99 10.63 14.74 21.84 22.81 -26.87%
P/EPS 10.99 9.87 8.76 5.97 7.08 10.62 12.05 -5.95%
EY 9.10 10.13 11.41 16.75 14.12 9.41 8.30 6.33%
DY 6.34 6.70 7.62 9.14 6.63 4.87 4.39 27.79%
P/NAPS 1.41 1.39 1.27 1.05 1.31 1.85 1.85 -16.57%

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