[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

17-May-2004

Admission Sponsor

Sponsor

Financial Year

30-Sep-2004

Quarter

31-Mar-2004 [#2]

Profit Trend

QoQ- -8.12%

YoY- 12.36%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Annualized Quarter Result
Revenue	223,628	221,034	200,464	154,622	150,378	159,442	157,842	5.97%
YoY %	1.17%	10.26%	29.65%	2.82%	-5.68%	1.01%	-	-
Horiz. %	141.68%	140.03%	127.00%	97.96%	95.27%	101.01%	100.00%	-
PBT	299,860	313,950	326,930	305,708	270,358	157,672	50,022	34.76%
YoY %	-4.49%	-3.97%	6.94%	13.08%	71.47%	215.21%	-	-
Horiz. %	599.46%	627.62%	653.57%	611.15%	540.48%	315.21%	100.00%	-
Tax	-4,886	-4,124	-91,840	-84,520	-73,508	-31,890	-15,528	-17.52%
YoY %	-18.48%	95.51%	-8.66%	-14.98%	-130.50%	-105.37%	-	-
Horiz. %	31.47%	26.56%	591.45%	544.31%	473.39%	205.37%	100.00%	-
NP	294,974	309,826	235,090	221,188	196,850	125,782	34,494	42.97%
YoY %	-4.79%	31.79%	6.29%	12.36%	56.50%	264.65%	-	-
Horiz. %	855.15%	898.20%	681.54%	641.24%	570.68%	364.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	287,352	302,868	235,090	221,188	196,850	125,782	34,494	42.35%
YoY %	-5.12%	28.83%	6.29%	12.36%	56.50%	264.65%	-	-
Horiz. %	833.05%	878.03%	681.54%	641.24%	570.68%	364.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.63%	1.31%	28.09%	27.65%	27.19%	20.23%	31.04%	-
YoY %	24.43%	-95.34%	1.59%	1.69%	34.40%	-34.83%	-	-
Horiz. %	5.25%	4.22%	90.50%	89.08%	87.60%	65.17%	100.00%	-
Total Cost	-71,346	-88,792	-34,626	-66,566	-46,472	33,660	123,348	-
YoY %	19.65%	-156.43%	47.98%	-43.24%	-238.06%	-72.71%	-	-
Horiz. %	-57.84%	-71.98%	-28.07%	-53.97%	-37.68%	27.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,385,203	2,024,132	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	7.18%
YoY %	17.84%	0.01%	5.26%	10.28%	6.22%	4.40%	-	-
Horiz. %	151.70%	128.73%	128.72%	122.28%	110.89%	104.40%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	86,734	69,398	34,696	28,913	34,697	34,618	34,494	16.60%
YoY %	24.98%	100.02%	20.00%	-16.67%	0.23%	0.36%	-	-
Horiz. %	251.45%	201.19%	100.59%	83.82%	100.59%	100.36%	100.00%	-
Div Payout %	30.18%	22.91%	14.76%	13.07%	17.63%	27.52%	100.00%	-
YoY %	31.73%	55.22%	12.93%	-25.87%	-35.94%	-72.48%	-	-
Horiz. %	30.18%	22.91%	14.76%	13.07%	17.63%	27.52%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	2,385,203	2,024,132	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	7.18%
YoY %	17.84%	0.01%	5.26%	10.28%	6.22%	4.40%	-	-
Horiz. %	151.70%	128.73%	128.72%	122.28%	110.89%	104.40%	100.00%	-
NOSH	433,673	289,161	289,133	289,134	289,145	288,490	287,450	7.09%
YoY %	49.98%	0.01%	-0.00%	-0.00%	0.23%	0.36%	-	-
Horiz. %	150.87%	100.60%	100.59%	100.59%	100.59%	100.36%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	131.90%	140.17%	117.27%	143.05%	130.90%	78.89%	21.85%	-
YoY %	-5.90%	19.53%	-18.02%	9.28%	65.93%	261.05%	-	-
Horiz. %	603.66%	641.51%	536.70%	654.69%	599.08%	361.05%	100.00%	-
ROE	12.05%	14.96%	11.62%	11.50%	11.29%	7.66%	2.19%	-
YoY %	-19.45%	28.74%	1.04%	1.86%	47.39%	249.77%	-	-
Horiz. %	550.23%	683.11%	530.59%	525.11%	515.53%	349.77%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	51.57	76.44	69.33	53.48	52.01	55.27	54.91	-1.03%
YoY %	-32.54%	10.26%	29.64%	2.83%	-5.90%	0.66%	-	-
Horiz. %	93.92%	139.21%	126.26%	97.40%	94.72%	100.66%	100.00%	-
EPS	66.26	69.82	81.30	76.50	68.08	43.60	12.00	32.92%
YoY %	-5.10%	-14.12%	6.27%	12.37%	56.15%	263.33%	-	-
Horiz. %	552.17%	581.83%	677.50%	637.50%	567.33%	363.33%	100.00%	-
DPS	20.00	24.00	12.00	10.00	12.00	12.00	12.00	8.88%
YoY %	-16.67%	100.00%	20.00%	-16.67%	0.00%	0.00%	-	-
Horiz. %	166.67%	200.00%	100.00%	83.33%	100.00%	100.00%	100.00%	-
NAPS	5.50	7.00	7.00	6.65	6.03	5.69	5.47	0.09%
YoY %	-21.43%	0.00%	5.26%	10.28%	5.98%	4.02%	-	-
Horiz. %	100.55%	127.97%	127.97%	121.57%	110.24%	104.02%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 289,219
RPS	56.92	56.26	51.03	39.36	38.28	40.58	40.18	5.97%
YoY %	1.17%	10.25%	29.65%	2.82%	-5.67%	1.00%	-	-
Horiz. %	141.66%	140.02%	127.00%	97.96%	95.27%	101.00%	100.00%	-
EPS	73.14	77.09	59.84	56.30	50.11	32.02	8.78	42.35%
YoY %	-5.12%	28.83%	6.29%	12.35%	56.50%	264.69%	-	-
Horiz. %	833.03%	878.02%	681.55%	641.23%	570.73%	364.69%	100.00%	-
DPS	22.08	17.66	8.83	7.36	8.83	8.81	8.78	16.60%
YoY %	25.03%	100.00%	19.97%	-16.65%	0.23%	0.34%	-	-
Horiz. %	251.48%	201.14%	100.57%	83.83%	100.57%	100.34%	100.00%	-
NAPS	6.0713	5.1523	5.1518	4.8942	4.4381	4.1783	4.0023	7.18%
YoY %	17.84%	0.01%	5.26%	10.28%	6.22%	4.40%	-	-
Horiz. %	151.70%	128.73%	128.72%	122.28%	110.89%	104.40%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	8.25	7.65	6.00	5.95	5.05	4.50	3.60	-
P/RPS	16.00	10.01	8.65	11.13	9.71	8.14	6.56	16.01%
YoY %	59.84%	15.72%	-22.28%	14.62%	19.29%	24.09%	-	-
Horiz. %	243.90%	152.59%	131.86%	169.66%	148.02%	124.09%	100.00%	-
P/EPS	12.45	7.30	7.38	7.78	7.42	10.32	30.00	-13.62%
YoY %	70.55%	-1.08%	-5.14%	4.85%	-28.10%	-65.60%	-	-
Horiz. %	41.50%	24.33%	24.60%	25.93%	24.73%	34.40%	100.00%	-
EY	8.03	13.69	13.55	12.86	13.48	9.69	3.33	15.79%
YoY %	-41.34%	1.03%	5.37%	-4.60%	39.11%	190.99%	-	-
Horiz. %	241.14%	411.11%	406.91%	386.19%	404.80%	290.99%	100.00%	-
DY	2.42	3.14	2.00	1.68	2.38	2.67	3.33	-5.17%
YoY %	-22.93%	57.00%	19.05%	-29.41%	-10.86%	-19.82%	-	-
Horiz. %	72.67%	94.29%	60.06%	50.45%	71.47%	80.18%	100.00%	-
P/NAPS	1.50	1.09	0.86	0.89	0.84	0.79	0.66	14.65%
YoY %	37.61%	26.74%	-3.37%	5.95%	6.33%	19.70%	-	-
Horiz. %	227.27%	165.15%	130.30%	134.85%	127.27%	119.70%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	23/05/07	24/05/06	18/05/05	17/05/04	16/05/03	16/05/02	23/05/01	-
Price	9.10	7.80	5.85	6.00	5.30	4.90	3.60	-
P/RPS	17.65	10.20	8.44	11.22	10.19	8.87	6.56	17.92%
YoY %	73.04%	20.85%	-24.78%	10.11%	14.88%	35.21%	-	-
Horiz. %	269.05%	155.49%	128.66%	171.04%	155.34%	135.21%	100.00%	-
P/EPS	13.73	7.45	7.19	7.84	7.78	11.24	30.00	-12.20%
YoY %	84.30%	3.62%	-8.29%	0.77%	-30.78%	-62.53%	-	-
Horiz. %	45.77%	24.83%	23.97%	26.13%	25.93%	37.47%	100.00%	-
EY	7.28	13.43	13.90	12.75	12.85	8.90	3.33	13.91%
YoY %	-45.79%	-3.38%	9.02%	-0.78%	44.38%	167.27%	-	-
Horiz. %	218.62%	403.30%	417.42%	382.88%	385.89%	267.27%	100.00%	-
DY	2.20	3.08	2.05	1.67	2.26	2.45	3.33	-6.67%
YoY %	-28.57%	50.24%	22.75%	-26.11%	-7.76%	-26.43%	-	-
Horiz. %	66.07%	92.49%	61.56%	50.15%	67.87%	73.57%	100.00%	-
P/NAPS	1.65	1.11	0.84	0.90	0.88	0.86	0.66	16.49%
YoY %	48.65%	32.14%	-6.67%	2.27%	2.33%	30.30%	-	-
Horiz. %	250.00%	168.18%	127.27%	136.36%	133.33%	130.30%	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