[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 41.5%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 164,644 161,577 152,549 117,997 112,865 116,746 121,033 5.26%
PBT 227,795 215,515 231,108 212,657 195,911 112,536 40,280 33.46%
Tax -4,006 -3,414 -59,508 -56,172 -53,593 -21,048 -11,958 -16.65%
NP 223,789 212,101 171,600 156,485 142,318 91,488 28,322 41.10%
-
NP to SH 218,013 207,044 166,792 156,485 142,318 91,488 28,322 40.49%
-
Tax Rate 1.76% 1.58% 25.75% 26.41% 27.36% 18.70% 29.69% -
Total Cost -59,145 -50,524 -19,051 -38,488 -29,453 25,258 92,711 -
-
Net Worth 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 1,598,170 7.24%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 43,351 34,700 17,348 14,457 17,348 17,371 - -
Div Payout % 19.88% 16.76% 10.40% 9.24% 12.19% 18.99% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,432,000 2,024,173 2,073,153 1,931,485 1,775,360 1,664,734 1,598,170 7.24%
NOSH 433,511 289,167 289,142 289,144 289,146 289,518 288,999 6.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 135.92% 131.27% 112.49% 132.62% 126.10% 78.37% 23.40% -
ROE 8.96% 10.23% 8.05% 8.10% 8.02% 5.50% 1.77% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.98 55.88 52.76 40.81 39.03 40.32 41.88 -1.61%
EPS 50.29 47.74 57.68 54.12 49.22 31.60 9.80 31.31%
DPS 10.00 12.00 6.00 5.00 6.00 6.00 0.00 -
NAPS 5.61 7.00 7.17 6.68 6.14 5.75 5.53 0.23%
Adjusted Per Share Value based on latest NOSH - 289,168
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.11 36.42 34.38 26.60 25.44 26.31 27.28 5.26%
EPS 49.14 46.67 37.59 35.27 32.08 20.62 6.38 40.50%
DPS 9.77 7.82 3.91 3.26 3.91 3.92 0.00 -
NAPS 5.4816 4.5624 4.6728 4.3535 4.0016 3.7522 3.6022 7.24%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 8.90 7.90 5.95 5.95 5.40 5.00 3.62 -
P/RPS 23.43 14.14 11.28 14.58 13.83 12.40 8.64 18.08%
P/EPS 17.70 11.03 10.31 10.99 10.97 15.82 36.94 -11.53%
EY 5.65 9.06 9.69 9.10 9.11 6.32 2.71 13.02%
DY 1.12 1.52 1.01 0.84 1.11 1.20 0.00 -
P/NAPS 1.59 1.13 0.83 0.89 0.88 0.87 0.65 16.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 -
Price 8.10 9.25 5.95 5.70 5.35 5.05 3.80 -
P/RPS 21.33 16.55 11.28 13.97 13.71 12.52 9.07 15.31%
P/EPS 16.11 12.92 10.31 10.53 10.87 15.98 38.78 -13.61%
EY 6.21 7.74 9.69 9.49 9.20 6.26 2.58 15.75%
DY 1.23 1.30 1.01 0.88 1.12 1.19 0.00 -
P/NAPS 1.44 1.32 0.83 0.85 0.87 0.88 0.69 13.03%

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