[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 61.4%
YoY- 75.51%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 264,680 225,476 279,432 220,284 232,864 226,984 203,156 4.50%
PBT 603,676 468,728 207,348 579,688 336,208 462,156 421,204 6.17%
Tax -9,516 -3,668 -19,520 -10,628 -7,044 -4,388 -97,144 -32.09%
NP 594,160 465,060 187,828 569,060 329,164 457,768 324,060 10.62%
-
NP to SH 593,216 463,456 175,584 562,332 320,400 449,320 324,060 10.59%
-
Tax Rate 1.58% 0.78% 9.41% 1.83% 2.10% 0.95% 23.06% -
Total Cost -329,480 -239,584 91,604 -348,776 -96,300 -230,784 -120,904 18.17%
-
Net Worth 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 2,067,354 8.33%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,342,179 3,073,247 2,819,752 2,658,626 2,495,534 2,350,689 2,067,354 8.33%
NOSH 418,819 425,657 426,588 432,297 289,169 289,137 289,140 6.36%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 224.48% 206.26% 67.22% 258.33% 141.35% 201.67% 159.51% -
ROE 17.75% 15.08% 6.23% 21.15% 12.84% 19.11% 15.68% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.20 52.97 65.50 50.96 80.53 78.50 70.26 -1.74%
EPS 141.64 108.88 41.16 130.08 110.80 155.40 112.08 3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.98 7.22 6.61 6.15 8.63 8.13 7.15 1.84%
Adjusted Per Share Value based on latest NOSH - 432,297
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.66 50.82 62.98 49.65 52.49 51.16 45.79 4.50%
EPS 133.71 104.46 39.58 126.75 72.22 101.27 73.04 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5331 6.9269 6.3556 5.9924 5.6248 5.2983 4.6597 8.33%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 16.90 10.28 7.90 11.40 11.00 7.55 6.10 -
P/RPS 26.74 19.41 12.06 22.37 13.66 9.62 8.68 20.61%
P/EPS 11.93 9.44 19.19 8.76 9.93 4.86 5.44 13.97%
EY 8.38 10.59 5.21 11.41 10.07 20.58 18.37 -12.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.42 1.20 1.85 1.27 0.93 0.85 16.44%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 -
Price 15.98 10.08 8.40 11.40 12.50 7.85 5.90 -
P/RPS 25.29 19.03 12.82 22.37 15.52 10.00 8.40 20.15%
P/EPS 11.28 9.26 20.41 8.76 11.28 5.05 5.26 13.55%
EY 8.86 10.80 4.90 11.41 8.86 19.80 19.00 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.40 1.27 1.85 1.45 0.97 0.83 15.77%

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