[BKAWAN] YoY Annualized Quarter Result on 30-Sep-2006 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Sep-2006

Quarter

30-Sep-2006 [#4]

Profit Trend

QoQ- -3.45%

YoY- 15.87%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	238,148	284,087	219,242	231,858	213,029	158,950	151,364	7.83%
YoY %	-16.17%	29.58%	-5.44%	8.84%	34.02%	5.01%	-	-
Horiz. %	157.33%	187.68%	144.84%	153.18%	140.74%	105.01%	100.00%	-
PBT	350,716	522,780	359,904	276,766	317,187	280,755	259,473	5.14%
YoY %	-32.91%	45.26%	30.04%	-12.74%	12.98%	8.20%	-	-
Horiz. %	135.16%	201.48%	138.71%	106.66%	122.24%	108.20%	100.00%	-
Tax	-9,029	-8,749	-24,447	-3,001	-80,430	-73,232	-74,094	-29.56%
YoY %	-3.20%	64.21%	-714.63%	96.27%	-9.83%	1.16%	-	-
Horiz. %	12.19%	11.81%	32.99%	4.05%	108.55%	98.84%	100.00%	-
NP	341,687	514,031	335,457	273,765	236,757	207,523	185,379	10.71%
YoY %	-33.53%	53.23%	22.53%	15.63%	14.09%	11.95%	-	-
Horiz. %	184.32%	277.29%	180.96%	147.68%	127.72%	111.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	337,348	505,539	348,413	266,522	230,025	207,523	185,379	10.48%
YoY %	-33.27%	45.10%	30.73%	15.87%	10.84%	11.95%	-	-
Horiz. %	181.98%	272.71%	187.95%	143.77%	124.08%	111.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.57%	1.67%	6.79%	1.08%	25.36%	26.08%	28.56%	-
YoY %	53.89%	-75.41%	528.70%	-95.74%	-2.76%	-8.68%	-	-
Horiz. %	9.00%	5.85%	23.77%	3.78%	88.80%	91.32%	100.00%	-
Total Cost	-103,539	-229,944	-116,215	-41,907	-23,728	-48,573	-34,015	20.36%
YoY %	54.97%	-97.86%	-177.32%	-76.61%	51.15%	-42.80%	-	-
Horiz. %	304.39%	676.01%	341.66%	123.20%	69.76%	142.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,957,921	2,871,547	2,565,748	1,555,699	2,145,375	1,977,786	1,830,385	8.32%
YoY %	3.01%	11.92%	64.93%	-27.49%	8.47%	8.05%	-	-
Horiz. %	161.60%	156.88%	140.18%	84.99%	117.21%	108.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	170,485	275,944	216,701	159,039	115,653	86,745	72,290	15.35%
YoY %	-38.22%	27.34%	36.26%	37.51%	33.33%	20.00%	-	-
Horiz. %	235.83%	381.72%	299.77%	220.00%	159.98%	120.00%	100.00%	-
Div Payout %	50.54%	54.58%	62.20%	59.67%	50.28%	41.80%	39.00%	-
YoY %	-7.40%	-12.25%	4.24%	18.68%	20.29%	7.18%	-	-
Horiz. %	129.59%	139.95%	159.49%	153.00%	128.92%	107.18%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,957,921	2,871,547	2,565,748	1,555,699	2,145,375	1,977,786	1,830,385	8.32%
YoY %	3.01%	11.92%	64.93%	-27.49%	8.47%	8.05%	-	-
Horiz. %	161.60%	156.88%	140.18%	84.99%	117.21%	108.05%	100.00%	-
NOSH	426,213	431,163	433,403	289,163	289,134	289,150	289,160	6.67%
YoY %	-1.15%	-0.52%	49.88%	0.01%	-0.01%	-0.00%	-	-
Horiz. %	147.40%	149.11%	149.88%	100.00%	99.99%	100.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	143.48%	180.94%	153.01%	118.07%	111.14%	130.56%	122.47%	-
YoY %	-20.70%	18.25%	29.59%	6.24%	-14.87%	6.61%	-	-
Horiz. %	117.16%	147.74%	124.94%	96.41%	90.75%	106.61%	100.00%	-
ROE	11.40%	17.61%	13.58%	17.13%	10.72%	10.49%	10.13%	-
YoY %	-35.26%	29.68%	-20.72%	59.79%	2.19%	3.55%	-	-
Horiz. %	112.54%	173.84%	134.06%	169.10%	105.82%	103.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	55.88	65.89	50.59	80.18	73.68	54.97	52.35	1.09%
YoY %	-15.19%	30.24%	-36.90%	8.82%	34.04%	5.00%	-	-
Horiz. %	106.74%	125.86%	96.64%	153.16%	140.74%	105.00%	100.00%	-
EPS	79.15	117.25	80.39	61.45	79.55	71.77	64.11	3.57%
YoY %	-32.49%	45.85%	30.82%	-22.75%	10.84%	11.95%	-	-
Horiz. %	123.46%	182.89%	125.39%	95.85%	124.08%	111.95%	100.00%	-
DPS	40.00	64.00	50.00	55.00	40.00	30.00	25.00	8.14%
YoY %	-37.50%	28.00%	-9.09%	37.50%	33.33%	20.00%	-	-
Horiz. %	160.00%	256.00%	200.00%	220.00%	160.00%	120.00%	100.00%	-
NAPS	6.94	6.66	5.92	5.38	7.42	6.84	6.33	1.54%
YoY %	4.20%	12.50%	10.04%	-27.49%	8.48%	8.06%	-	-
Horiz. %	109.64%	105.21%	93.52%	84.99%	117.22%	108.06%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 289,149
RPS	53.68	64.03	49.42	52.26	48.02	35.83	34.12	7.83%
YoY %	-16.16%	29.56%	-5.43%	8.83%	34.02%	5.01%	-	-
Horiz. %	157.33%	187.66%	144.84%	153.17%	140.74%	105.01%	100.00%	-
EPS	76.04	113.95	78.53	60.07	51.85	46.77	41.78	10.48%
YoY %	-33.27%	45.10%	30.73%	15.85%	10.86%	11.94%	-	-
Horiz. %	182.00%	272.74%	187.96%	143.78%	124.10%	111.94%	100.00%	-
DPS	38.43	62.20	48.84	35.85	26.07	19.55	16.29	15.36%
YoY %	-38.22%	27.35%	36.23%	37.51%	33.35%	20.01%	-	-
Horiz. %	235.91%	381.83%	299.82%	220.07%	160.04%	120.01%	100.00%	-
NAPS	6.667	6.4723	5.7831	3.5065	4.8356	4.4578	4.1256	8.32%
YoY %	3.01%	11.92%	64.93%	-27.49%	8.48%	8.05%	-	-
Horiz. %	161.60%	156.88%	140.18%	84.99%	117.21%	108.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	9.26	7.50	8.70	8.65	6.90	5.75	5.35	-
P/RPS	16.57	11.38	17.20	10.79	9.37	10.46	10.22	8.37%
YoY %	45.61%	-33.84%	59.41%	15.15%	-10.42%	2.35%	-	-
Horiz. %	162.13%	111.35%	168.30%	105.58%	91.68%	102.35%	100.00%	-
P/EPS	11.70	6.40	10.82	9.38	8.67	8.01	8.35	5.77%
YoY %	82.81%	-40.85%	15.35%	8.19%	8.24%	-4.07%	-	-
Horiz. %	140.12%	76.65%	129.58%	112.34%	103.83%	95.93%	100.00%	-
EY	8.55	15.63	9.24	10.66	11.53	12.48	11.98	-5.46%
YoY %	-45.30%	69.16%	-13.32%	-7.55%	-7.61%	4.17%	-	-
Horiz. %	71.37%	130.47%	77.13%	88.98%	96.24%	104.17%	100.00%	-
DY	4.32	8.53	5.75	6.36	5.80	5.22	4.67	-1.28%
YoY %	-49.36%	48.35%	-9.59%	9.66%	11.11%	11.78%	-	-
Horiz. %	92.51%	182.66%	123.13%	136.19%	124.20%	111.78%	100.00%	-
P/NAPS	1.33	1.13	1.47	1.61	0.93	0.84	0.85	7.73%
YoY %	17.70%	-23.13%	-8.70%	73.12%	10.71%	-1.18%	-	-
Horiz. %	156.47%	132.94%	172.94%	189.41%	109.41%	98.82%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	22/11/04	21/11/03	-
Price	10.12	7.00	10.00	10.80	6.80	5.85	5.70	-
P/RPS	18.11	10.62	19.77	13.47	9.23	10.64	10.89	8.83%
YoY %	70.53%	-46.28%	46.77%	45.94%	-13.25%	-2.30%	-	-
Horiz. %	166.30%	97.52%	181.54%	123.69%	84.76%	97.70%	100.00%	-
P/EPS	12.79	5.97	12.44	11.72	8.55	8.15	8.89	6.24%
YoY %	114.24%	-52.01%	6.14%	37.08%	4.91%	-8.32%	-	-
Horiz. %	143.87%	67.15%	139.93%	131.83%	96.18%	91.68%	100.00%	-
EY	7.82	16.75	8.04	8.53	11.70	12.27	11.25	-5.87%
YoY %	-53.31%	108.33%	-5.74%	-27.09%	-4.65%	9.07%	-	-
Horiz. %	69.51%	148.89%	71.47%	75.82%	104.00%	109.07%	100.00%	-
DY	3.95	9.14	5.00	5.09	5.88	5.13	4.39	-1.74%
YoY %	-56.78%	82.80%	-1.77%	-13.44%	14.62%	16.86%	-	-
Horiz. %	89.98%	208.20%	113.90%	115.95%	133.94%	116.86%	100.00%	-
P/NAPS	1.46	1.05	1.69	2.01	0.92	0.86	0.90	8.38%
YoY %	39.05%	-37.87%	-15.92%	118.48%	6.98%	-4.44%	-	-
Horiz. %	162.22%	116.67%	187.78%	223.33%	102.22%	95.56%	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