[BKAWAN] QoQ TTM Result on 31-Mar-2003 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 6.39%
YoY- 81.16%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 151,285 151,364 151,025 150,374 155,079 154,906 158,225 -2.93%
PBT 259,980 259,473 243,595 216,563 196,162 160,220 133,962 55.39%
Tax -77,876 -74,094 -71,052 -59,316 -48,354 -38,507 -30,447 86.70%
NP 182,104 185,379 172,543 157,247 147,808 121,713 103,515 45.57%
-
NP to SH 182,104 185,379 172,543 157,247 147,808 121,713 104,324 44.82%
-
Tax Rate 29.95% 28.56% 29.17% 27.39% 24.65% 24.03% 22.73% -
Total Cost -30,819 -34,015 -21,518 -6,873 7,271 33,193 54,710 -
-
Net Worth 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 9.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 72,301 72,301 72,074 72,074 72,126 72,126 57,495 16.45%
Div Payout % 39.70% 39.00% 41.77% 45.84% 48.80% 59.26% 55.11% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,914,519 1,735,202 1,775,382 1,744,011 1,745,095 1,440,037 1,660,936 9.90%
NOSH 289,202 289,200 289,150 289,222 288,445 288,007 288,858 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 120.37% 122.47% 114.25% 104.57% 95.31% 78.57% 65.42% -
ROE 9.51% 10.68% 9.72% 9.02% 8.47% 8.45% 6.28% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 52.31 52.34 52.23 51.99 53.76 53.79 54.78 -3.02%
EPS 62.97 64.10 59.67 54.37 51.24 42.26 36.12 44.70%
DPS 25.00 25.00 25.00 25.00 25.00 25.00 20.00 15.99%
NAPS 6.62 6.00 6.14 6.03 6.05 5.00 5.75 9.82%
Adjusted Per Share Value based on latest NOSH - 289,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.10 34.12 34.04 33.89 34.95 34.92 35.66 -2.93%
EPS 41.05 41.78 38.89 35.44 33.32 27.43 23.51 44.85%
DPS 16.30 16.30 16.25 16.25 16.26 16.26 12.96 16.46%
NAPS 4.3152 3.9111 4.0016 3.9309 3.9334 3.2458 3.7437 9.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.00 5.35 5.40 5.05 5.30 4.90 5.00 -
P/RPS 11.47 10.22 10.34 9.71 9.86 9.11 9.13 16.38%
P/EPS 9.53 8.35 9.05 9.29 10.34 11.59 13.84 -21.96%
EY 10.49 11.98 11.05 10.77 9.67 8.62 7.22 28.19%
DY 4.17 4.67 4.63 4.95 4.72 5.10 4.00 2.80%
P/NAPS 0.91 0.89 0.88 0.84 0.88 0.98 0.87 3.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 -
Price 6.15 5.70 5.35 5.30 5.15 5.15 5.05 -
P/RPS 11.76 10.89 10.24 10.19 9.58 9.58 9.22 17.55%
P/EPS 9.77 8.89 8.97 9.75 10.05 12.19 13.98 -21.19%
EY 10.24 11.25 11.15 10.26 9.95 8.21 7.15 26.97%
DY 4.07 4.39 4.67 4.72 4.85 4.85 3.96 1.83%
P/NAPS 0.93 0.95 0.87 0.88 0.85 1.03 0.88 3.74%

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