[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2003 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-May-2003

Admission Sponsor

Sponsor

Financial Year

30-Sep-2003

Quarter

31-Mar-2003 [#2]

Profit Trend

QoQ- -22.45%

YoY- 56.5%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Annualized Quarter Result
Revenue	221,034	200,464	154,622	150,378	159,442	157,842	156,352	5.93%
YoY %	10.26%	29.65%	2.82%	-5.68%	1.01%	0.95%	-	-
Horiz. %	141.37%	128.21%	98.89%	96.18%	101.98%	100.95%	100.00%	-
PBT	313,950	326,930	305,708	270,358	157,672	50,022	280,216	1.91%
YoY %	-3.97%	6.94%	13.08%	71.47%	215.21%	-82.15%	-	-
Horiz. %	112.04%	116.67%	109.10%	96.48%	56.27%	17.85%	100.00%	-
Tax	-4,124	-91,840	-84,520	-73,508	-31,890	-15,528	-49,524	-33.90%
YoY %	95.51%	-8.66%	-14.98%	-130.50%	-105.37%	68.65%	-	-
Horiz. %	8.33%	185.45%	170.66%	148.43%	64.39%	31.35%	100.00%	-
NP	309,826	235,090	221,188	196,850	125,782	34,494	230,692	5.03%
YoY %	31.79%	6.29%	12.36%	56.50%	264.65%	-85.05%	-	-
Horiz. %	134.30%	101.91%	95.88%	85.33%	54.52%	14.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	302,868	235,090	221,188	196,850	125,782	34,494	230,692	4.63%
YoY %	28.83%	6.29%	12.36%	56.50%	264.65%	-85.05%	-	-
Horiz. %	131.29%	101.91%	95.88%	85.33%	54.52%	14.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.31%	28.09%	27.65%	27.19%	20.23%	31.04%	17.67%	-
YoY %	-95.34%	1.59%	1.69%	34.40%	-34.83%	75.66%	-	-
Horiz. %	7.41%	158.97%	156.48%	153.88%	114.49%	175.66%	100.00%	-
Total Cost	-88,792	-34,626	-66,566	-46,472	33,660	123,348	-74,340	3.00%
YoY %	-156.43%	47.98%	-43.24%	-238.06%	-72.71%	265.92%	-	-
Horiz. %	119.44%	46.58%	89.54%	62.51%	-45.28%	-165.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,024,132	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	1,570,792	4.31%
YoY %	0.01%	5.26%	10.28%	6.22%	4.40%	0.10%	-	-
Horiz. %	128.86%	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	69,398	34,696	28,913	34,697	34,618	34,494	-	-
YoY %	100.02%	20.00%	-16.67%	0.23%	0.36%	0.00%	-	-
Horiz. %	201.19%	100.59%	83.82%	100.59%	100.36%	100.00%	-	-
Div Payout %	22.91%	14.76%	13.07%	17.63%	27.52%	100.00%	-	-
YoY %	55.22%	12.93%	-25.87%	-35.94%	-72.48%	0.00%	-	-
Horiz. %	22.91%	14.76%	13.07%	17.63%	27.52%	100.00%	-	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	2,024,132	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	1,570,792	4.31%
YoY %	0.01%	5.26%	10.28%	6.22%	4.40%	0.10%	-	-
Horiz. %	128.86%	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-
NOSH	289,161	289,133	289,134	289,145	288,490	287,450	289,814	-0.03%
YoY %	0.01%	-0.00%	-0.00%	0.23%	0.36%	-0.82%	-	-
Horiz. %	99.77%	99.77%	99.77%	99.77%	99.54%	99.18%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	140.17%	117.27%	143.05%	130.90%	78.89%	21.85%	147.55%	-
YoY %	19.53%	-18.02%	9.28%	65.93%	261.05%	-85.19%	-	-
Horiz. %	95.00%	79.48%	96.95%	88.72%	53.47%	14.81%	100.00%	-
ROE	14.96%	11.62%	11.50%	11.29%	7.66%	2.19%	14.69%	-
YoY %	28.74%	1.04%	1.86%	47.39%	249.77%	-85.09%	-	-
Horiz. %	101.84%	79.10%	78.28%	76.86%	52.14%	14.91%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	76.44	69.33	53.48	52.01	55.27	54.91	53.95	5.97%
YoY %	10.26%	29.64%	2.83%	-5.90%	0.66%	1.78%	-	-
Horiz. %	141.69%	128.51%	99.13%	96.40%	102.45%	101.78%	100.00%	-
EPS	69.82	81.30	76.50	68.08	43.60	12.00	79.60	-2.16%
YoY %	-14.12%	6.27%	12.37%	56.15%	263.33%	-84.92%	-	-
Horiz. %	87.71%	102.14%	96.11%	85.53%	54.77%	15.08%	100.00%	-
DPS	24.00	12.00	10.00	12.00	12.00	12.00	0.00	-
YoY %	100.00%	20.00%	-16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	83.33%	100.00%	100.00%	100.00%	-	-
NAPS	7.00	7.00	6.65	6.03	5.69	5.47	5.42	4.35%
YoY %	0.00%	5.26%	10.28%	5.98%	4.02%	0.92%	-	-
Horiz. %	129.15%	129.15%	122.69%	111.25%	104.98%	100.92%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 289,222
RPS	49.82	45.18	34.85	33.89	35.94	35.58	35.24	5.93%
YoY %	10.27%	29.64%	2.83%	-5.70%	1.01%	0.96%	-	-
Horiz. %	141.37%	128.21%	98.89%	96.17%	101.99%	100.96%	100.00%	-
EPS	68.26	52.99	49.85	44.37	28.35	7.77	52.00	4.63%
YoY %	28.82%	6.30%	12.35%	56.51%	264.86%	-85.06%	-	-
Horiz. %	131.27%	101.90%	95.87%	85.33%	54.52%	14.94%	100.00%	-
DPS	15.64	7.82	6.52	7.82	7.80	7.77	0.00	-
YoY %	100.00%	19.94%	-16.62%	0.26%	0.39%	0.00%	-	-
Horiz. %	201.29%	100.64%	83.91%	100.64%	100.39%	100.00%	-	-
NAPS	4.5623	4.5618	4.3338	3.9299	3.6999	3.544	3.5405	4.31%
YoY %	0.01%	5.26%	10.28%	6.22%	4.40%	0.10%	-	-
Horiz. %	128.86%	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	7.65	6.00	5.95	5.05	4.50	3.60	4.40	-
P/RPS	10.01	8.65	11.13	9.71	8.14	6.56	8.16	3.46%
YoY %	15.72%	-22.28%	14.62%	19.29%	24.09%	-19.61%	-	-
Horiz. %	122.67%	106.00%	136.40%	119.00%	99.75%	80.39%	100.00%	-
P/EPS	7.30	7.38	7.78	7.42	10.32	30.00	5.53	4.73%
YoY %	-1.08%	-5.14%	4.85%	-28.10%	-65.60%	442.50%	-	-
Horiz. %	132.01%	133.45%	140.69%	134.18%	186.62%	542.50%	100.00%	-
EY	13.69	13.55	12.86	13.48	9.69	3.33	18.09	-4.53%
YoY %	1.03%	5.37%	-4.60%	39.11%	190.99%	-81.59%	-	-
Horiz. %	75.68%	74.90%	71.09%	74.52%	53.57%	18.41%	100.00%	-
DY	3.14	2.00	1.68	2.38	2.67	3.33	0.00	-
YoY %	57.00%	19.05%	-29.41%	-10.86%	-19.82%	0.00%	-	-
Horiz. %	94.29%	60.06%	50.45%	71.47%	80.18%	100.00%	-	-
P/NAPS	1.09	0.86	0.89	0.84	0.79	0.66	0.81	5.07%
YoY %	26.74%	-3.37%	5.95%	6.33%	19.70%	-18.52%	-	-
Horiz. %	134.57%	106.17%	109.88%	103.70%	97.53%	81.48%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	24/05/06	18/05/05	17/05/04	16/05/03	16/05/02	23/05/01	26/05/00	-
Price	7.80	5.85	6.00	5.30	4.90	3.60	4.26	-
P/RPS	10.20	8.44	11.22	10.19	8.87	6.56	7.90	4.34%
YoY %	20.85%	-24.78%	10.11%	14.88%	35.21%	-16.96%	-	-
Horiz. %	129.11%	106.84%	142.03%	128.99%	112.28%	83.04%	100.00%	-
P/EPS	7.45	7.19	7.84	7.78	11.24	30.00	5.35	5.67%
YoY %	3.62%	-8.29%	0.77%	-30.78%	-62.53%	460.75%	-	-
Horiz. %	139.25%	134.39%	146.54%	145.42%	210.09%	560.75%	100.00%	-
EY	13.43	13.90	12.75	12.85	8.90	3.33	18.69	-5.35%
YoY %	-3.38%	9.02%	-0.78%	44.38%	167.27%	-82.18%	-	-
Horiz. %	71.86%	74.37%	68.22%	68.75%	47.62%	17.82%	100.00%	-
DY	3.08	2.05	1.67	2.26	2.45	3.33	0.00	-
YoY %	50.24%	22.75%	-26.11%	-7.76%	-26.43%	0.00%	-	-
Horiz. %	92.49%	61.56%	50.15%	67.87%	73.57%	100.00%	-	-
P/NAPS	1.11	0.84	0.90	0.88	0.86	0.66	0.79	5.82%
YoY %	32.14%	-6.67%	2.27%	2.33%	30.30%	-16.46%	-	-
Horiz. %	140.51%	106.33%	113.92%	111.39%	108.86%	83.54%	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