[BKAWAN] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 17.36%
YoY- 74.52%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 284,087 243,076 223,488 216,097 219,242 234,925 233,155 14.03%
PBT 522,780 519,083 472,171 420,774 359,904 289,046 269,721 55.26%
Tax -8,749 -6,255 -6,194 -5,343 -4,447 -3,593 -3,382 88.12%
NP 514,031 512,828 465,977 415,431 355,457 285,453 266,339 54.82%
-
NP to SH 505,539 506,009 459,393 408,896 348,413 277,491 258,764 56.08%
-
Tax Rate 1.67% 1.21% 1.31% 1.27% 1.24% 1.24% 1.25% -
Total Cost -229,944 -269,752 -242,489 -199,334 -136,215 -50,528 -33,184 262.18%
-
Net Worth 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 13.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 276,093 238,136 238,136 216,713 216,713 167,701 167,701 39.30%
Div Payout % 54.61% 47.06% 51.84% 53.00% 62.20% 60.43% 64.81% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,872,000 2,737,743 2,643,418 2,658,626 2,561,196 2,431,665 2,385,184 13.14%
NOSH 431,231 431,820 431,931 432,297 433,366 433,451 433,669 -0.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 180.94% 210.97% 208.50% 192.24% 162.13% 121.51% 114.23% -
ROE 17.60% 18.48% 17.38% 15.38% 13.60% 11.41% 10.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.88 56.29 51.74 49.99 50.59 54.20 53.76 14.47%
EPS 117.23 117.18 106.36 94.59 80.40 64.02 59.67 56.67%
DPS 64.00 55.00 55.00 50.00 50.01 38.69 38.67 39.78%
NAPS 6.66 6.34 6.12 6.15 5.91 5.61 5.50 13.56%
Adjusted Per Share Value based on latest NOSH - 432,297
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.03 54.79 50.37 48.71 49.42 52.95 52.55 14.03%
EPS 113.95 114.05 103.54 92.16 78.53 62.55 58.32 56.09%
DPS 62.23 53.67 53.67 48.85 48.85 37.80 37.80 39.29%
NAPS 6.4733 6.1707 5.9581 5.9924 5.7728 5.4808 5.3761 13.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 7.50 10.60 10.10 11.40 8.70 8.90 8.25 -
P/RPS 11.38 18.83 19.52 22.81 17.20 16.42 15.35 -18.04%
P/EPS 6.40 9.05 9.50 12.05 10.82 13.90 13.83 -40.08%
EY 15.63 11.05 10.53 8.30 9.24 7.19 7.23 66.95%
DY 8.53 5.19 5.45 4.39 5.75 4.35 4.69 48.83%
P/NAPS 1.13 1.67 1.65 1.85 1.47 1.59 1.50 -17.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 -
Price 7.00 8.30 11.30 11.40 10.00 8.10 9.10 -
P/RPS 10.63 14.74 21.84 22.81 19.77 14.95 16.93 -26.61%
P/EPS 5.97 7.08 10.62 12.05 12.44 12.65 15.25 -46.39%
EY 16.75 14.12 9.41 8.30 8.04 7.90 6.56 86.49%
DY 9.14 6.63 4.87 4.39 5.00 4.78 4.25 66.37%
P/NAPS 1.05 1.31 1.85 1.85 1.69 1.44 1.65 -25.95%

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