[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Jun-2007 [#3]

Profit Trend

QoQ- 1.16%

YoY- 5.3%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	222,884	242,968	251,304	219,525	215,436	203,398	157,329	5.97%
YoY %	-8.27%	-3.32%	14.48%	1.90%	5.92%	29.28%	-	-
Horiz. %	141.67%	154.43%	159.73%	139.53%	136.93%	129.28%	100.00%	-
PBT	566,606	320,569	515,965	303,726	287,353	308,144	283,542	12.22%
YoY %	76.75%	-37.87%	69.88%	5.70%	-6.75%	8.68%	-	-
Horiz. %	199.83%	113.06%	181.97%	107.12%	101.34%	108.68%	100.00%	-
Tax	-5,550	-8,072	-7,752	-5,341	-4,552	-79,344	-74,896	-35.17%
YoY %	31.24%	-4.13%	-45.14%	-17.33%	94.26%	-5.94%	-	-
Horiz. %	7.41%	10.78%	10.35%	7.13%	6.08%	105.94%	100.00%	-
NP	561,056	312,497	508,213	298,385	282,801	228,800	208,646	17.91%
YoY %	79.54%	-38.51%	70.32%	5.51%	23.60%	9.66%	-	-
Horiz. %	268.90%	149.77%	243.58%	143.01%	135.54%	109.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	558,986	308,106	500,812	290,684	276,058	222,389	208,646	17.84%
YoY %	81.43%	-38.48%	72.29%	5.30%	24.13%	6.59%	-	-
Horiz. %	267.91%	147.67%	240.03%	139.32%	132.31%	106.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.98%	2.52%	1.50%	1.76%	1.58%	25.75%	26.41%	-
YoY %	-61.11%	68.00%	-14.77%	11.39%	-93.86%	-2.50%	-	-
Horiz. %	3.71%	9.54%	5.68%	6.66%	5.98%	97.50%	100.00%	-
Total Cost	-338,172	-69,529	-256,909	-78,860	-67,365	-25,401	-51,317	36.90%
YoY %	-386.38%	72.94%	-225.78%	-17.06%	-165.21%	50.50%	-	-
Horiz. %	658.99%	135.49%	500.63%	153.67%	131.27%	49.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	2,073,153	1,931,485	8.24%
YoY %	10.43%	2.81%	12.56%	20.15%	-2.36%	7.33%	-	-
Horiz. %	160.90%	145.71%	141.73%	125.91%	104.80%	107.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	84,797	56,856	86,356	57,801	46,266	23,131	19,276	27.99%
YoY %	49.14%	-34.16%	49.40%	24.93%	100.02%	20.00%	-	-
Horiz. %	439.91%	294.96%	448.00%	299.86%	240.02%	120.00%	100.00%	-
Div Payout %	15.17%	18.45%	17.24%	19.88%	16.76%	10.40%	9.24%	-
YoY %	-17.78%	7.02%	-13.28%	18.62%	61.15%	12.55%	-	-
Horiz. %	164.18%	199.68%	186.58%	215.15%	181.39%	112.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	2,073,153	1,931,485	8.24%
YoY %	10.43%	2.81%	12.56%	20.15%	-2.36%	7.33%	-	-
Horiz. %	160.90%	145.71%	141.73%	125.91%	104.80%	107.33%	100.00%	-
NOSH	423,988	426,425	431,784	433,511	289,167	289,142	289,144	6.58%
YoY %	-0.57%	-1.24%	-0.40%	49.92%	0.01%	-0.00%	-	-
Horiz. %	146.64%	147.48%	149.33%	149.93%	100.01%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	251.73%	128.62%	202.23%	135.92%	131.27%	112.49%	132.62%	-
YoY %	95.72%	-36.40%	48.79%	3.54%	16.69%	-15.18%	-	-
Horiz. %	189.81%	96.98%	152.49%	102.49%	98.98%	84.82%	100.00%	-
ROE	17.99%	10.95%	18.29%	11.95%	13.64%	10.73%	10.80%	-
YoY %	64.29%	-40.13%	53.05%	-12.39%	27.12%	-0.65%	-	-
Horiz. %	166.57%	101.39%	169.35%	110.65%	126.30%	99.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	52.57	56.98	58.20	50.64	74.50	70.35	54.41	-0.57%
YoY %	-7.74%	-2.10%	14.93%	-32.03%	5.90%	29.30%	-	-
Horiz. %	96.62%	104.72%	106.97%	93.07%	136.92%	129.30%	100.00%	-
EPS	131.84	72.25	115.99	67.05	63.65	76.91	72.16	10.56%
YoY %	82.48%	-37.71%	72.99%	5.34%	-17.24%	6.58%	-	-
Horiz. %	182.71%	100.12%	160.74%	92.92%	88.21%	106.58%	100.00%	-
DPS	20.00	13.33	20.00	13.33	16.00	8.00	6.67	20.07%
YoY %	50.04%	-33.35%	50.04%	-16.69%	100.00%	19.94%	-	-
Horiz. %	299.85%	199.85%	299.85%	199.85%	239.88%	119.94%	100.00%	-
NAPS	7.33	6.60	6.34	5.61	7.00	7.17	6.68	1.55%
YoY %	11.06%	4.10%	13.01%	-19.86%	-2.37%	7.34%	-	-
Horiz. %	109.73%	98.80%	94.91%	83.98%	104.79%	107.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 433,451
RPS	50.24	54.76	56.64	49.48	48.56	45.85	35.46	5.97%
YoY %	-8.25%	-3.32%	14.47%	1.89%	5.91%	29.30%	-	-
Horiz. %	141.68%	154.43%	159.73%	139.54%	136.94%	129.30%	100.00%	-
EPS	125.99	69.45	112.88	65.52	62.22	50.13	47.03	17.84%
YoY %	81.41%	-38.47%	72.28%	5.30%	24.12%	6.59%	-	-
Horiz. %	267.89%	147.67%	240.02%	139.32%	132.30%	106.59%	100.00%	-
DPS	19.11	12.82	19.46	13.03	10.43	5.21	4.34	28.01%
YoY %	49.06%	-34.12%	49.35%	24.93%	100.19%	20.05%	-	-
Horiz. %	440.32%	295.39%	448.39%	300.23%	240.32%	120.05%	100.00%	-
NAPS	7.0049	6.3435	6.1702	5.4816	4.5624	4.6728	4.3535	8.24%
YoY %	10.43%	2.81%	12.56%	20.15%	-2.36%	7.33%	-	-
Horiz. %	160.90%	145.71%	141.73%	125.91%	104.80%	107.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	10.80	8.85	10.60	8.90	7.90	5.95	5.95	-
P/RPS	20.54	15.53	18.21	17.58	10.60	8.46	10.94	11.06%
YoY %	32.26%	-14.72%	3.58%	65.85%	25.30%	-22.67%	-	-
Horiz. %	187.75%	141.96%	166.45%	160.69%	96.89%	77.33%	100.00%	-
P/EPS	8.19	12.25	9.14	13.27	8.28	7.74	8.25	-0.12%
YoY %	-33.14%	34.03%	-31.12%	60.27%	6.98%	-6.18%	-	-
Horiz. %	99.27%	148.48%	110.79%	160.85%	100.36%	93.82%	100.00%	-
EY	12.21	8.16	10.94	7.53	12.08	12.93	12.13	0.10%
YoY %	49.63%	-25.41%	45.29%	-37.67%	-6.57%	6.60%	-	-
Horiz. %	100.66%	67.27%	90.19%	62.08%	99.59%	106.60%	100.00%	-
DY	1.85	1.51	1.89	1.50	2.03	1.34	1.12	8.71%
YoY %	22.52%	-20.11%	26.00%	-26.11%	51.49%	19.64%	-	-
Horiz. %	165.18%	134.82%	168.75%	133.93%	181.25%	119.64%	100.00%	-
P/NAPS	1.47	1.34	1.67	1.59	1.13	0.83	0.89	8.71%
YoY %	9.70%	-19.76%	5.03%	40.71%	36.14%	-6.74%	-	-
Horiz. %	165.17%	150.56%	187.64%	178.65%	126.97%	93.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	30/08/05	25/08/04	-
Price	11.60	9.30	8.30	8.10	9.25	5.95	5.70	-
P/RPS	22.07	16.32	14.26	16.00	12.42	8.46	10.48	13.20%
YoY %	35.23%	14.45%	-10.88%	28.82%	46.81%	-19.27%	-	-
Horiz. %	210.59%	155.73%	136.07%	152.67%	118.51%	80.73%	100.00%	-
P/EPS	8.80	12.87	7.16	12.08	9.69	7.74	7.90	1.81%
YoY %	-31.62%	79.75%	-40.73%	24.66%	25.19%	-2.03%	-	-
Horiz. %	111.39%	162.91%	90.63%	152.91%	122.66%	97.97%	100.00%	-
EY	11.37	7.77	13.97	8.28	10.32	12.93	12.66	-1.77%
YoY %	46.33%	-44.38%	68.72%	-19.77%	-20.19%	2.13%	-	-
Horiz. %	89.81%	61.37%	110.35%	65.40%	81.52%	102.13%	100.00%	-
DY	1.72	1.43	2.41	1.65	1.73	1.34	1.17	6.62%
YoY %	20.28%	-40.66%	46.06%	-4.62%	29.10%	14.53%	-	-
Horiz. %	147.01%	122.22%	205.98%	141.03%	147.86%	114.53%	100.00%	-
P/NAPS	1.58	1.41	1.31	1.44	1.32	0.83	0.85	10.87%
YoY %	12.06%	7.63%	-9.03%	9.09%	59.04%	-2.35%	-	-
Horiz. %	185.88%	165.88%	154.12%	169.41%	155.29%	97.65%	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