[BKAWAN] QoQ TTM Result on 31-Dec-2002 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 21.44%
YoY- 193.29%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 151,364 151,025 150,374 155,079 154,906 158,225 163,322 -4.93%
PBT 259,473 243,595 216,563 196,162 160,220 133,962 115,531 71.41%
Tax -74,094 -71,052 -59,316 -48,354 -38,507 -30,447 -29,538 84.51%
NP 185,379 172,543 157,247 147,808 121,713 103,515 85,993 66.79%
-
NP to SH 185,379 172,543 157,247 147,808 121,713 104,324 86,802 65.76%
-
Tax Rate 28.56% 29.17% 27.39% 24.65% 24.03% 22.73% 25.57% -
Total Cost -34,015 -21,518 -6,873 7,271 33,193 54,710 77,329 -
-
Net Worth 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 3.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 72,301 72,074 72,074 72,126 72,126 57,495 57,495 16.48%
Div Payout % 39.00% 41.77% 45.84% 48.80% 59.26% 55.11% 66.24% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 1,650,617 3.38%
NOSH 289,200 289,150 289,222 288,445 288,007 288,858 290,090 -0.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 122.47% 114.25% 104.57% 95.31% 78.57% 65.42% 52.65% -
ROE 10.68% 9.72% 9.02% 8.47% 8.45% 6.28% 5.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.34 52.23 51.99 53.76 53.79 54.78 56.30 -4.74%
EPS 64.10 59.67 54.37 51.24 42.26 36.12 29.92 66.11%
DPS 25.00 25.00 25.00 25.00 25.00 20.00 20.00 16.02%
NAPS 6.00 6.14 6.03 6.05 5.00 5.75 5.69 3.59%
Adjusted Per Share Value based on latest NOSH - 288,445
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.12 34.04 33.89 34.95 34.92 35.66 36.81 -4.92%
EPS 41.78 38.89 35.44 33.32 27.43 23.51 19.56 65.78%
DPS 16.30 16.25 16.25 16.26 16.26 12.96 12.96 16.50%
NAPS 3.9111 4.0016 3.9309 3.9334 3.2458 3.7437 3.7204 3.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.35 5.40 5.05 5.30 4.90 5.00 4.50 -
P/RPS 10.22 10.34 9.71 9.86 9.11 9.13 7.99 17.81%
P/EPS 8.35 9.05 9.29 10.34 11.59 13.84 15.04 -32.42%
EY 11.98 11.05 10.77 9.67 8.62 7.22 6.65 48.00%
DY 4.67 4.63 4.95 4.72 5.10 4.00 4.44 3.42%
P/NAPS 0.89 0.88 0.84 0.88 0.98 0.87 0.79 8.26%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 -
Price 5.70 5.35 5.30 5.15 5.15 5.05 4.90 -
P/RPS 10.89 10.24 10.19 9.58 9.58 9.22 8.70 16.13%
P/EPS 8.89 8.97 9.75 10.05 12.19 13.98 16.38 -33.43%
EY 11.25 11.15 10.26 9.95 8.21 7.15 6.11 50.16%
DY 4.39 4.67 4.72 4.85 4.85 3.96 4.08 4.99%
P/NAPS 0.95 0.87 0.88 0.85 1.03 0.88 0.86 6.85%

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