[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 29.86%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 232,864 226,984 203,156 161,712 162,028 161,336 159,132 6.54%
PBT 336,208 462,156 421,204 326,816 324,788 181,020 135,472 16.34%
Tax -7,044 -4,388 -97,144 -86,084 -70,956 -31,568 -22,976 -17.87%
NP 329,164 457,768 324,060 240,732 253,832 149,452 112,496 19.58%
-
NP to SH 320,400 449,320 324,060 240,732 253,832 149,452 112,496 19.04%
-
Tax Rate 2.10% 0.95% 23.06% 26.34% 21.85% 17.44% 16.96% -
Total Cost -96,300 -230,784 -120,904 -79,020 -91,804 11,884 46,636 -
-
Net Worth 2,495,534 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 1,606,439 7.61%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,495,534 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 1,606,439 7.61%
NOSH 289,169 289,137 289,140 289,202 288,445 289,635 289,448 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 141.35% 201.67% 159.51% 148.86% 156.66% 92.63% 70.69% -
ROE 12.84% 19.11% 15.68% 12.57% 14.55% 9.20% 7.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 80.53 78.50 70.26 55.92 56.17 55.70 54.98 6.56%
EPS 110.80 155.40 112.08 83.24 88.00 51.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.63 8.13 7.15 6.62 6.05 5.61 5.55 7.63%
Adjusted Per Share Value based on latest NOSH - 289,202
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 59.27 57.78 51.71 41.16 41.24 41.07 40.51 6.54%
EPS 81.56 114.37 82.49 61.28 64.61 38.04 28.63 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3522 5.9835 5.2623 4.8733 4.442 4.1359 4.0891 7.61%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 11.00 7.55 6.10 6.00 5.30 3.88 3.68 -
P/RPS 13.66 9.62 8.68 10.73 9.44 6.97 6.69 12.62%
P/EPS 9.93 4.86 5.44 7.21 6.02 7.52 9.47 0.79%
EY 10.07 20.58 18.37 13.87 16.60 13.30 10.56 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.93 0.85 0.91 0.88 0.69 0.66 11.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 21/02/01 -
Price 12.50 7.85 5.90 6.15 5.15 4.18 3.80 -
P/RPS 15.52 10.00 8.40 11.00 9.17 7.50 6.91 14.43%
P/EPS 11.28 5.05 5.26 7.39 5.85 8.10 9.78 2.40%
EY 8.86 19.80 19.00 13.53 17.09 12.34 10.23 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.97 0.83 0.93 0.85 0.75 0.68 13.44%

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