[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -8.85%
YoY- 24.13%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 242,968 251,304 219,525 215,436 203,398 157,329 150,486 8.30%
PBT 320,569 515,965 303,726 287,353 308,144 283,542 261,214 3.46%
Tax -8,072 -7,752 -5,341 -4,552 -79,344 -74,896 -71,457 -30.44%
NP 312,497 508,213 298,385 282,801 228,800 208,646 189,757 8.66%
-
NP to SH 308,106 500,812 290,684 276,058 222,389 208,646 189,757 8.40%
-
Tax Rate 2.52% 1.50% 1.76% 1.58% 25.75% 26.41% 27.36% -
Total Cost -69,529 -256,909 -78,860 -67,365 -25,401 -51,317 -39,270 9.97%
-
Net Worth 2,814,408 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 7.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 56,856 86,356 57,801 46,266 23,131 19,276 23,131 16.15%
Div Payout % 18.45% 17.24% 19.88% 16.76% 10.40% 9.24% 12.19% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,814,408 2,737,511 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 7.97%
NOSH 426,425 431,784 433,511 289,167 289,142 289,144 289,146 6.68%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 128.62% 202.23% 135.92% 131.27% 112.49% 132.62% 126.10% -
ROE 10.95% 18.29% 11.95% 13.64% 10.73% 10.80% 10.69% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 56.98 58.20 50.64 74.50 70.35 54.41 52.05 1.51%
EPS 72.25 115.99 67.05 63.65 76.91 72.16 65.63 1.61%
DPS 13.33 20.00 13.33 16.00 8.00 6.67 8.00 8.87%
NAPS 6.60 6.34 5.61 7.00 7.17 6.68 6.14 1.21%
Adjusted Per Share Value based on latest NOSH - 289,183
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 61.85 63.97 55.88 54.84 51.77 40.05 38.31 8.30%
EPS 78.43 127.48 73.99 70.27 56.61 53.11 48.30 8.40%
DPS 14.47 21.98 14.71 11.78 5.89 4.91 5.89 16.14%
NAPS 7.1638 6.9681 6.1905 5.1524 5.277 4.9164 4.519 7.97%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 8.85 10.60 8.90 7.90 5.95 5.95 5.40 -
P/RPS 15.53 18.21 17.58 10.60 8.46 10.94 10.38 6.93%
P/EPS 12.25 9.14 13.27 8.28 7.74 8.25 8.23 6.84%
EY 8.16 10.94 7.53 12.08 12.93 12.13 12.15 -6.41%
DY 1.51 1.89 1.50 2.03 1.34 1.12 1.48 0.33%
P/NAPS 1.34 1.67 1.59 1.13 0.83 0.89 0.88 7.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 -
Price 9.30 8.30 8.10 9.25 5.95 5.70 5.35 -
P/RPS 16.32 14.26 16.00 12.42 8.46 10.48 10.28 8.00%
P/EPS 12.87 7.16 12.08 9.69 7.74 7.90 8.15 7.90%
EY 7.77 13.97 8.28 10.32 12.93 12.66 12.27 -7.32%
DY 1.43 2.41 1.65 1.73 1.34 1.17 1.50 -0.79%
P/NAPS 1.41 1.31 1.44 1.32 0.83 0.85 0.87 8.37%

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