[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2007 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Sep-2007 [#4]

Profit Trend

YoY- 30.73%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annual (Unaudited) Result
Revenue	224,426	238,148	284,087	219,242	231,858	213,029	158,950	5.91%
YoY %	-5.76%	-16.17%	29.58%	-5.44%	8.84%	34.02%	-	-
Horiz. %	141.19%	149.83%	178.73%	137.93%	145.87%	134.02%	100.00%	-
PBT	572,504	350,716	522,780	359,904	276,766	317,187	280,755	12.60%
YoY %	63.24%	-32.91%	45.26%	30.04%	-12.74%	12.98%	-	-
Horiz. %	203.92%	124.92%	186.21%	128.19%	98.58%	112.98%	100.00%	-
Tax	-3,309	-9,029	-8,749	-24,447	-3,001	-80,430	-73,232	-40.30%
YoY %	63.35%	-3.20%	64.21%	-714.63%	96.27%	-9.83%	-	-
Horiz. %	4.52%	12.33%	11.95%	33.38%	4.10%	109.83%	100.00%	-
NP	569,195	341,687	514,031	335,457	273,765	236,757	207,523	18.30%
YoY %	66.58%	-33.53%	53.23%	22.53%	15.63%	14.09%	-	-
Horiz. %	274.28%	164.65%	247.70%	161.65%	131.92%	114.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	567,452	337,348	505,539	348,413	266,522	230,025	207,523	18.24%
YoY %	68.21%	-33.27%	45.10%	30.73%	15.87%	10.84%	-	-
Horiz. %	273.44%	162.56%	243.61%	167.89%	128.43%	110.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.58%	2.57%	1.67%	6.79%	1.08%	25.36%	26.08%	-
YoY %	-77.43%	53.89%	-75.41%	528.70%	-95.74%	-2.76%	-	-
Horiz. %	2.22%	9.85%	6.40%	26.04%	4.14%	97.24%	100.00%	-
Total Cost	-344,769	-103,539	-229,944	-116,215	-41,907	-23,728	-48,573	38.60%
YoY %	-232.98%	54.97%	-97.86%	-177.32%	-76.61%	51.15%	-	-
Horiz. %	709.80%	213.16%	473.40%	239.26%	86.28%	48.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,159,089	2,957,921	2,871,547	2,565,748	1,555,699	2,145,375	1,977,786	8.11%
YoY %	6.80%	3.01%	11.92%	64.93%	-27.49%	8.47%	-	-
Horiz. %	159.73%	149.56%	145.19%	129.73%	78.66%	108.47%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	274,887	170,485	275,944	216,701	159,039	115,653	86,745	21.18%
YoY %	61.24%	-38.22%	27.34%	36.26%	37.51%	33.33%	-	-
Horiz. %	316.89%	196.54%	318.11%	249.81%	183.34%	133.33%	100.00%	-
Div Payout %	48.44%	50.54%	54.58%	62.20%	59.67%	50.28%	41.80%	-
YoY %	-4.16%	-7.40%	-12.25%	4.24%	18.68%	20.29%	-	-
Horiz. %	115.89%	120.91%	130.57%	148.80%	142.75%	120.29%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	3,159,089	2,957,921	2,871,547	2,565,748	1,555,699	2,145,375	1,977,786	8.11%
YoY %	6.80%	3.01%	11.92%	64.93%	-27.49%	8.47%	-	-
Horiz. %	159.73%	149.56%	145.19%	129.73%	78.66%	108.47%	100.00%	-
NOSH	422,903	426,213	431,163	433,403	289,163	289,134	289,150	6.53%
YoY %	-0.78%	-1.15%	-0.52%	49.88%	0.01%	-0.01%	-	-
Horiz. %	146.26%	147.40%	149.11%	149.89%	100.00%	99.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	253.62%	143.48%	180.94%	153.01%	118.07%	111.14%	130.56%	-
YoY %	76.76%	-20.70%	18.25%	29.59%	6.24%	-14.87%	-	-
Horiz. %	194.26%	109.90%	138.59%	117.20%	90.43%	85.13%	100.00%	-
ROE	17.96%	11.40%	17.61%	13.58%	17.13%	10.72%	10.49%	-
YoY %	57.54%	-35.26%	29.68%	-20.72%	59.79%	2.19%	-	-
Horiz. %	171.21%	108.67%	167.87%	129.46%	163.30%	102.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	53.07	55.88	65.89	50.59	80.18	73.68	54.97	-0.58%
YoY %	-5.03%	-15.19%	30.24%	-36.90%	8.82%	34.04%	-	-
Horiz. %	96.54%	101.66%	119.87%	92.03%	145.86%	134.04%	100.00%	-
EPS	134.18	79.15	117.25	80.39	61.45	79.55	71.77	10.98%
YoY %	69.53%	-32.49%	45.85%	30.82%	-22.75%	10.84%	-	-
Horiz. %	186.96%	110.28%	163.37%	112.01%	85.62%	110.84%	100.00%	-
DPS	65.00	40.00	64.00	50.00	55.00	40.00	30.00	13.74%
YoY %	62.50%	-37.50%	28.00%	-9.09%	37.50%	33.33%	-	-
Horiz. %	216.67%	133.33%	213.33%	166.67%	183.33%	133.33%	100.00%	-
NAPS	7.47	6.94	6.66	5.92	5.38	7.42	6.84	1.47%
YoY %	7.64%	4.20%	12.50%	10.04%	-27.49%	8.48%	-	-
Horiz. %	109.21%	101.46%	97.37%	86.55%	78.65%	108.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 433,366
RPS	57.13	60.62	72.31	55.81	59.02	54.22	40.46	5.91%
YoY %	-5.76%	-16.17%	29.56%	-5.44%	8.85%	34.01%	-	-
Horiz. %	141.20%	149.83%	178.72%	137.94%	145.87%	134.01%	100.00%	-
EPS	144.44	85.87	128.68	88.69	67.84	58.55	52.82	18.24%
YoY %	68.21%	-33.27%	45.09%	30.73%	15.87%	10.85%	-	-
Horiz. %	273.46%	162.57%	243.62%	167.91%	128.44%	110.85%	100.00%	-
DPS	69.97	43.40	70.24	55.16	40.48	29.44	22.08	21.18%
YoY %	61.22%	-38.21%	27.34%	36.26%	37.50%	33.33%	-	-
Horiz. %	316.89%	196.56%	318.12%	249.82%	183.33%	133.33%	100.00%	-
NAPS	8.0412	7.5291	7.3093	6.5309	3.9599	5.4609	5.0343	8.11%
YoY %	6.80%	3.01%	11.92%	64.93%	-27.49%	8.47%	-	-
Horiz. %	159.73%	149.56%	145.19%	129.73%	78.66%	108.47%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	12.28	9.26	7.50	8.70	8.65	6.90	5.75	-
P/RPS	23.14	16.57	11.38	17.20	10.79	9.37	10.46	14.14%
YoY %	39.65%	45.61%	-33.84%	59.41%	15.15%	-10.42%	-	-
Horiz. %	221.22%	158.41%	108.80%	164.44%	103.15%	89.58%	100.00%	-
P/EPS	9.15	11.70	6.40	10.82	9.38	8.67	8.01	2.24%
YoY %	-21.79%	82.81%	-40.85%	15.35%	8.19%	8.24%	-	-
Horiz. %	114.23%	146.07%	79.90%	135.08%	117.10%	108.24%	100.00%	-
EY	10.93	8.55	15.63	9.24	10.66	11.53	12.48	-2.18%
YoY %	27.84%	-45.30%	69.16%	-13.32%	-7.55%	-7.61%	-	-
Horiz. %	87.58%	68.51%	125.24%	74.04%	85.42%	92.39%	100.00%	-
DY	5.29	4.32	8.53	5.75	6.36	5.80	5.22	0.22%
YoY %	22.45%	-49.36%	48.35%	-9.59%	9.66%	11.11%	-	-
Horiz. %	101.34%	82.76%	163.41%	110.15%	121.84%	111.11%	100.00%	-
P/NAPS	1.64	1.33	1.13	1.47	1.61	0.93	0.84	11.79%
YoY %	23.31%	17.70%	-23.13%	-8.70%	73.12%	10.71%	-	-
Horiz. %	195.24%	158.33%	134.52%	175.00%	191.67%	110.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	22/11/04	-
Price	15.60	10.12	7.00	10.00	10.80	6.80	5.85	-
P/RPS	29.40	18.11	10.62	19.77	13.47	9.23	10.64	18.44%
YoY %	62.34%	70.53%	-46.28%	46.77%	45.94%	-13.25%	-	-
Horiz. %	276.32%	170.21%	99.81%	185.81%	126.60%	86.75%	100.00%	-
P/EPS	11.63	12.79	5.97	12.44	11.72	8.55	8.15	6.10%
YoY %	-9.07%	114.24%	-52.01%	6.14%	37.08%	4.91%	-	-
Horiz. %	142.70%	156.93%	73.25%	152.64%	143.80%	104.91%	100.00%	-
EY	8.60	7.82	16.75	8.04	8.53	11.70	12.27	-5.74%
YoY %	9.97%	-53.31%	108.33%	-5.74%	-27.09%	-4.65%	-	-
Horiz. %	70.09%	63.73%	136.51%	65.53%	69.52%	95.35%	100.00%	-
DY	4.17	3.95	9.14	5.00	5.09	5.88	5.13	-3.39%
YoY %	5.57%	-56.78%	82.80%	-1.77%	-13.44%	14.62%	-	-
Horiz. %	81.29%	77.00%	178.17%	97.47%	99.22%	114.62%	100.00%	-
P/NAPS	2.09	1.46	1.05	1.69	2.01	0.92	0.86	15.94%
YoY %	43.15%	39.05%	-37.87%	-15.92%	118.48%	6.98%	-	-
Horiz. %	243.02%	169.77%	122.09%	196.51%	233.72%	106.98%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos