[BKAWAN] YoY Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -67.54%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 58,216 56,746 50,789 40,428 40,507 40,334 39,783 6.54%
PBT 84,052 115,539 105,301 81,704 81,197 45,255 33,868 16.34%
Tax -1,761 -1,097 -24,286 -21,521 -17,739 -7,892 -5,744 -17.87%
NP 82,291 114,442 81,015 60,183 63,458 37,363 28,124 19.58%
-
NP to SH 80,100 112,330 81,015 60,183 63,458 37,363 28,124 19.04%
-
Tax Rate 2.10% 0.95% 23.06% 26.34% 21.85% 17.44% 16.96% -
Total Cost -24,075 -57,696 -30,226 -19,755 -22,951 2,971 11,659 -
-
Net Worth 2,495,534 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 1,606,439 7.61%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,495,534 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 1,606,439 7.61%
NOSH 289,169 289,137 289,140 289,202 288,445 289,635 289,448 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 141.35% 201.67% 159.51% 148.86% 156.66% 92.63% 70.69% -
ROE 3.21% 4.78% 3.92% 3.14% 3.64% 2.30% 1.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.13 19.63 17.57 13.98 14.04 13.93 13.74 6.56%
EPS 27.70 38.85 28.02 20.81 22.00 12.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.63 8.13 7.15 6.62 6.05 5.61 5.55 7.63%
Adjusted Per Share Value based on latest NOSH - 289,202
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.82 14.44 12.93 10.29 10.31 10.27 10.13 6.54%
EPS 20.39 28.59 20.62 15.32 16.15 9.51 7.16 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3522 5.9835 5.2623 4.8733 4.442 4.1359 4.0891 7.61%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 11.00 7.55 6.10 6.00 5.30 3.88 3.68 -
P/RPS 54.64 38.47 34.73 42.92 37.74 27.86 26.77 12.62%
P/EPS 39.71 19.43 21.77 28.83 24.09 30.08 37.87 0.79%
EY 2.52 5.15 4.59 3.47 4.15 3.32 2.64 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.93 0.85 0.91 0.88 0.69 0.66 11.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 21/02/01 -
Price 12.50 7.85 5.90 6.15 5.15 4.18 3.80 -
P/RPS 62.09 40.00 33.59 43.99 36.67 30.02 27.65 14.42%
P/EPS 45.13 20.21 21.06 29.55 23.41 32.40 39.11 2.41%
EY 2.22 4.95 4.75 3.38 4.27 3.09 2.56 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.97 0.83 0.93 0.85 0.75 0.68 13.44%

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