[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2002 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
YoY- 201.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 213,029 158,950 151,364 154,906 162,512 158,256 166,373 -0.26%
PBT 317,187 280,755 259,473 160,220 61,706 196,765 217,910 -0.39%
Tax -80,430 -73,232 -74,094 -38,507 -21,357 -41,910 -16,177 -1.69%
NP 236,757 207,523 185,379 121,713 40,349 154,855 201,733 -0.17%
-
NP to SH 230,025 207,523 185,379 121,713 40,349 154,855 201,733 -0.13%
-
Tax Rate 25.36% 26.08% 28.56% 24.03% 34.61% 21.30% 7.42% -
Total Cost -23,728 -48,573 -34,015 33,193 122,163 3,401 -35,360 0.42%
-
Net Worth 2,145,375 1,977,786 1,830,385 1,676,599 1,579,375 1,580,389 1,474,460 -0.39%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 115,653 86,745 72,290 72,267 57,641 57,889 - -100.00%
Div Payout % 50.28% 41.80% 39.00% 59.38% 142.86% 37.38% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,145,375 1,977,786 1,830,385 1,676,599 1,579,375 1,580,389 1,474,460 -0.39%
NOSH 289,134 289,150 289,160 289,068 288,207 289,448 291,395 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 111.14% 130.56% 122.47% 78.57% 24.83% 97.85% 121.25% -
ROE 10.72% 10.49% 10.13% 7.26% 2.55% 9.80% 13.68% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 73.68 54.97 52.35 53.59 56.39 54.67 57.10 -0.27%
EPS 79.55 71.77 64.11 42.09 14.00 53.50 69.23 -0.14%
DPS 40.00 30.00 25.00 25.00 20.00 20.00 0.00 -100.00%
NAPS 7.42 6.84 6.33 5.80 5.48 5.46 5.06 -0.40%
Adjusted Per Share Value based on latest NOSH - 288,007
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 48.02 35.83 34.12 34.92 36.63 35.67 37.50 -0.26%
EPS 51.85 46.77 41.78 27.43 9.09 34.90 45.47 -0.13%
DPS 26.07 19.55 16.29 16.29 12.99 13.05 0.00 -100.00%
NAPS 4.8356 4.4578 4.1256 3.779 3.5598 3.5621 3.3234 -0.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.90 5.75 5.35 4.90 3.46 3.92 0.00 -
P/RPS 9.37 10.46 10.22 9.14 6.14 7.17 0.00 -100.00%
P/EPS 8.67 8.01 8.35 11.64 24.71 7.33 0.00 -100.00%
EY 11.53 12.48 11.98 8.59 4.05 13.65 0.00 -100.00%
DY 5.80 5.22 4.67 5.10 5.78 5.10 0.00 -100.00%
P/NAPS 0.93 0.84 0.85 0.84 0.63 0.72 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 22/11/04 21/11/03 27/11/02 26/11/01 28/11/00 25/11/99 -
Price 6.80 5.85 5.70 5.15 4.00 3.86 0.00 -
P/RPS 9.23 10.64 10.89 9.61 7.09 7.06 0.00 -100.00%
P/EPS 8.55 8.15 8.89 12.23 28.57 7.21 0.00 -100.00%
EY 11.70 12.27 11.25 8.18 3.50 13.86 0.00 -100.00%
DY 5.88 5.13 4.39 4.85 5.00 5.18 0.00 -100.00%
P/NAPS 0.92 0.86 0.90 0.89 0.73 0.71 0.00 -100.00%

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