[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -5.67%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 219,525 215,436 203,398 157,329 150,486 155,661 161,377 5.26%
PBT 303,726 287,353 308,144 283,542 261,214 150,048 53,706 33.46%
Tax -5,341 -4,552 -79,344 -74,896 -71,457 -28,064 -15,944 -16.65%
NP 298,385 282,801 228,800 208,646 189,757 121,984 37,762 41.10%
-
NP to SH 290,684 276,058 222,389 208,646 189,757 121,984 37,762 40.49%
-
Tax Rate 1.76% 1.58% 25.75% 26.41% 27.36% 18.70% 29.69% -
Total Cost -78,860 -67,365 -25,401 -51,317 -39,270 33,677 123,614 -
-
Net Worth 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 1,598,170 7.24%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 57,801 46,266 23,131 19,276 23,131 23,161 - -
Div Payout % 19.88% 16.76% 10.40% 9.24% 12.19% 18.99% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 1,598,170 7.24%
NOSH 433,511 289,167 289,142 289,144 289,146 289,518 288,999 6.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 135.92% 131.27% 112.49% 132.62% 126.10% 78.37% 23.40% -
ROE 11.95% 13.64% 10.73% 10.80% 10.69% 7.33% 2.36% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 50.64 74.50 70.35 54.41 52.05 53.77 55.84 -1.61%
EPS 67.05 63.65 76.91 72.16 65.63 42.13 13.07 31.31%
DPS 13.33 16.00 8.00 6.67 8.00 8.00 0.00 -
NAPS 5.61 7.00 7.17 6.68 6.14 5.75 5.53 0.23%
Adjusted Per Share Value based on latest NOSH - 289,168
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 49.48 48.56 45.85 35.46 33.92 35.09 36.37 5.26%
EPS 65.52 62.22 50.13 47.03 42.77 27.49 8.51 40.49%
DPS 13.03 10.43 5.21 4.34 5.21 5.22 0.00 -
NAPS 5.4816 4.5624 4.6728 4.3535 4.0016 3.7522 3.6022 7.24%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 8.90 7.90 5.95 5.95 5.40 5.00 3.62 -
P/RPS 17.58 10.60 8.46 10.94 10.38 9.30 6.48 18.08%
P/EPS 13.27 8.28 7.74 8.25 8.23 11.87 27.70 -11.53%
EY 7.53 12.08 12.93 12.13 12.15 8.43 3.61 13.02%
DY 1.50 2.03 1.34 1.12 1.48 1.60 0.00 -
P/NAPS 1.59 1.13 0.83 0.89 0.88 0.87 0.65 16.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 -
Price 8.10 9.25 5.95 5.70 5.35 5.05 3.80 -
P/RPS 16.00 12.42 8.46 10.48 10.28 9.39 6.81 15.29%
P/EPS 12.08 9.69 7.74 7.90 8.15 11.99 29.08 -13.61%
EY 8.28 10.32 12.93 12.66 12.27 8.34 3.44 15.75%
DY 1.65 1.73 1.34 1.17 1.50 1.58 0.00 -
P/NAPS 1.44 1.32 0.83 0.85 0.87 0.88 0.69 13.03%

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