[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Jun-2007 [#3]

Profit Trend

QoQ- 51.74%

YoY- 5.3%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	167,163	182,226	188,478	164,644	161,577	152,549	117,997	5.97%
YoY %	-8.27%	-3.32%	14.48%	1.90%	5.92%	29.28%	-	-
Horiz. %	141.67%	154.43%	159.73%	139.53%	136.93%	129.28%	100.00%	-
PBT	424,955	240,427	386,974	227,795	215,515	231,108	212,657	12.22%
YoY %	76.75%	-37.87%	69.88%	5.70%	-6.75%	8.68%	-	-
Horiz. %	199.83%	113.06%	181.97%	107.12%	101.34%	108.68%	100.00%	-
Tax	-4,163	-6,054	-5,814	-4,006	-3,414	-59,508	-56,172	-35.17%
YoY %	31.24%	-4.13%	-45.13%	-17.34%	94.26%	-5.94%	-	-
Horiz. %	7.41%	10.78%	10.35%	7.13%	6.08%	105.94%	100.00%	-
NP	420,792	234,373	381,160	223,789	212,101	171,600	156,485	17.91%
YoY %	79.54%	-38.51%	70.32%	5.51%	23.60%	9.66%	-	-
Horiz. %	268.90%	149.77%	243.58%	143.01%	135.54%	109.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	419,240	231,080	375,609	218,013	207,044	166,792	156,485	17.84%
YoY %	81.43%	-38.48%	72.29%	5.30%	24.13%	6.59%	-	-
Horiz. %	267.91%	147.67%	240.03%	139.32%	132.31%	106.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.98%	2.52%	1.50%	1.76%	1.58%	25.75%	26.41%	-
YoY %	-61.11%	68.00%	-14.77%	11.39%	-93.86%	-2.50%	-	-
Horiz. %	3.71%	9.54%	5.68%	6.66%	5.98%	97.50%	100.00%	-
Total Cost	-253,629	-52,147	-192,682	-59,145	-50,524	-19,051	-38,488	36.90%
YoY %	-386.37%	72.94%	-225.78%	-17.06%	-165.20%	50.50%	-	-
Horiz. %	658.98%	135.49%	500.63%	153.67%	131.27%	49.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	2,073,153	1,931,485	8.24%
YoY %	10.43%	2.81%	12.56%	20.15%	-2.36%	7.33%	-	-
Horiz. %	160.90%	145.71%	141.73%	125.91%	104.80%	107.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	63,598	42,642	64,767	43,351	34,700	17,348	14,457	27.99%
YoY %	49.14%	-34.16%	49.40%	24.93%	100.02%	20.00%	-	-
Horiz. %	439.91%	294.96%	448.00%	299.86%	240.02%	120.00%	100.00%	-
Div Payout %	15.17%	18.45%	17.24%	19.88%	16.76%	10.40%	9.24%	-
YoY %	-17.78%	7.02%	-13.28%	18.62%	61.15%	12.55%	-	-
Horiz. %	164.18%	199.68%	186.58%	215.15%	181.39%	112.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	2,073,153	1,931,485	8.24%
YoY %	10.43%	2.81%	12.56%	20.15%	-2.36%	7.33%	-	-
Horiz. %	160.90%	145.71%	141.73%	125.91%	104.80%	107.33%	100.00%	-
NOSH	423,988	426,425	431,784	433,511	289,167	289,142	289,144	6.58%
YoY %	-0.57%	-1.24%	-0.40%	49.92%	0.01%	-0.00%	-	-
Horiz. %	146.64%	147.48%	149.33%	149.93%	100.01%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	251.73%	128.62%	202.23%	135.92%	131.27%	112.49%	132.62%	-
YoY %	95.72%	-36.40%	48.79%	3.54%	16.69%	-15.18%	-	-
Horiz. %	189.81%	96.98%	152.49%	102.49%	98.98%	84.82%	100.00%	-
ROE	13.49%	8.21%	13.72%	8.96%	10.23%	8.05%	8.10%	-
YoY %	64.31%	-40.16%	53.12%	-12.41%	27.08%	-0.62%	-	-
Horiz. %	166.54%	101.36%	169.38%	110.62%	126.30%	99.38%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	39.43	42.73	43.65	37.98	55.88	52.76	40.81	-0.57%
YoY %	-7.72%	-2.11%	14.93%	-32.03%	5.91%	29.28%	-	-
Horiz. %	96.62%	104.70%	106.96%	93.07%	136.93%	129.28%	100.00%	-
EPS	98.88	54.19	86.99	50.29	47.74	57.68	54.12	10.56%
YoY %	82.47%	-37.71%	72.98%	5.34%	-17.23%	6.58%	-	-
Horiz. %	182.71%	100.13%	160.74%	92.92%	88.21%	106.58%	100.00%	-
DPS	15.00	10.00	15.00	10.00	12.00	6.00	5.00	20.08%
YoY %	50.00%	-33.33%	50.00%	-16.67%	100.00%	20.00%	-	-
Horiz. %	300.00%	200.00%	300.00%	200.00%	240.00%	120.00%	100.00%	-
NAPS	7.33	6.60	6.34	5.61	7.00	7.17	6.68	1.55%
YoY %	11.06%	4.10%	13.01%	-19.86%	-2.37%	7.34%	-	-
Horiz. %	109.73%	98.80%	94.91%	83.98%	104.79%	107.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 433,451
RPS	37.68	41.07	42.48	37.11	36.42	34.38	26.60	5.97%
YoY %	-8.25%	-3.32%	14.47%	1.89%	5.93%	29.25%	-	-
Horiz. %	141.65%	154.40%	159.70%	139.51%	136.92%	129.25%	100.00%	-
EPS	94.49	52.08	84.66	49.14	46.67	37.59	35.27	17.84%
YoY %	81.43%	-38.48%	72.28%	5.29%	24.16%	6.58%	-	-
Horiz. %	267.90%	147.66%	240.03%	139.33%	132.32%	106.58%	100.00%	-
DPS	14.33	9.61	14.60	9.77	7.82	3.91	3.26	27.97%
YoY %	49.12%	-34.18%	49.44%	24.94%	100.00%	19.94%	-	-
Horiz. %	439.57%	294.79%	447.85%	299.69%	239.88%	119.94%	100.00%	-
NAPS	7.0049	6.3435	6.1702	5.4816	4.5624	4.6728	4.3535	8.24%
YoY %	10.43%	2.81%	12.56%	20.15%	-2.36%	7.33%	-	-
Horiz. %	160.90%	145.71%	141.73%	125.91%	104.80%	107.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	10.80	8.85	10.60	8.90	7.90	5.95	5.95	-
P/RPS	27.39	20.71	24.28	23.43	14.14	11.28	14.58	11.07%
YoY %	32.25%	-14.70%	3.63%	65.70%	25.35%	-22.63%	-	-
Horiz. %	187.86%	142.04%	166.53%	160.70%	96.98%	77.37%	100.00%	-
P/EPS	10.92	16.33	12.19	17.70	11.03	10.31	10.99	-0.10%
YoY %	-33.13%	33.96%	-31.13%	60.47%	6.98%	-6.19%	-	-
Horiz. %	99.36%	148.59%	110.92%	161.06%	100.36%	93.81%	100.00%	-
EY	9.16	6.12	8.21	5.65	9.06	9.69	9.10	0.10%
YoY %	49.67%	-25.46%	45.31%	-37.64%	-6.50%	6.48%	-	-
Horiz. %	100.66%	67.25%	90.22%	62.09%	99.56%	106.48%	100.00%	-
DY	1.39	1.13	1.42	1.12	1.52	1.01	0.84	8.75%
YoY %	23.01%	-20.42%	26.79%	-26.32%	50.50%	20.24%	-	-
Horiz. %	165.48%	134.52%	169.05%	133.33%	180.95%	120.24%	100.00%	-
P/NAPS	1.47	1.34	1.67	1.59	1.13	0.83	0.89	8.71%
YoY %	9.70%	-19.76%	5.03%	40.71%	36.14%	-6.74%	-	-
Horiz. %	165.17%	150.56%	187.64%	178.65%	126.97%	93.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	30/08/05	25/08/04	-
Price	11.60	9.30	8.30	8.10	9.25	5.95	5.70	-
P/RPS	29.42	21.76	19.01	21.33	16.55	11.28	13.97	13.20%
YoY %	35.20%	14.47%	-10.88%	28.88%	46.72%	-19.26%	-	-
Horiz. %	210.59%	155.76%	136.08%	152.68%	118.47%	80.74%	100.00%	-
P/EPS	11.73	17.16	9.54	16.11	12.92	10.31	10.53	1.81%
YoY %	-31.64%	79.87%	-40.78%	24.69%	25.32%	-2.09%	-	-
Horiz. %	111.40%	162.96%	90.60%	152.99%	122.70%	97.91%	100.00%	-
EY	8.52	5.83	10.48	6.21	7.74	9.69	9.49	-1.78%
YoY %	46.14%	-44.37%	68.76%	-19.77%	-20.12%	2.11%	-	-
Horiz. %	89.78%	61.43%	110.43%	65.44%	81.56%	102.11%	100.00%	-
DY	1.29	1.08	1.81	1.23	1.30	1.01	0.88	6.57%
YoY %	19.44%	-40.33%	47.15%	-5.38%	28.71%	14.77%	-	-
Horiz. %	146.59%	122.73%	205.68%	139.77%	147.73%	114.77%	100.00%	-
P/NAPS	1.58	1.41	1.31	1.44	1.32	0.83	0.85	10.87%
YoY %	12.06%	7.63%	-9.03%	9.09%	59.04%	-2.35%	-	-
Horiz. %	185.88%	165.88%	154.12%	169.41%	155.29%	97.65%	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