[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2002 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-May-2002

Admission Sponsor

Sponsor

Financial Year

30-Sep-2002

Quarter

31-Mar-2002 [#2]

Profit Trend

QoQ- 68.32%

YoY- 264.65%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Cumulative Result
Revenue	100,232	77,311	75,189	79,721	78,921	78,176	77,243	-0.27%
YoY %	29.65%	2.82%	-5.68%	1.01%	0.95%	1.21%	-	-
Horiz. %	129.76%	100.09%	97.34%	103.21%	102.17%	101.21%	100.00%	-
PBT	163,465	152,854	135,179	78,836	25,011	140,108	109,503	-0.42%
YoY %	6.94%	13.08%	71.47%	215.21%	-82.15%	27.95%	-	-
Horiz. %	149.28%	139.59%	123.45%	71.99%	22.84%	127.95%	100.00%	-
Tax	-45,920	-42,260	-36,754	-15,945	-7,764	-24,762	-3,477	-2.70%
YoY %	-8.66%	-14.98%	-130.50%	-105.37%	68.65%	-612.17%	-	-
Horiz. %	1,320.68%	1,215.42%	1,057.06%	458.58%	223.30%	712.17%	100.00%	-
NP	117,545	110,594	98,425	62,891	17,247	115,346	106,026	-0.10%
YoY %	6.29%	12.36%	56.50%	264.65%	-85.05%	8.79%	-	-
Horiz. %	110.86%	104.31%	92.83%	59.32%	16.27%	108.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,545	110,594	98,425	62,891	17,247	115,346	106,026	-0.10%
YoY %	6.29%	12.36%	56.50%	264.65%	-85.05%	8.79%	-	-
Horiz. %	110.86%	104.31%	92.83%	59.32%	16.27%	108.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.09%	27.65%	27.19%	20.23%	31.04%	17.67%	3.18%	-
YoY %	1.59%	1.69%	34.40%	-34.83%	75.66%	455.66%	-	-
Horiz. %	883.33%	869.50%	855.03%	636.16%	976.10%	555.66%	100.00%	-
Total Cost	-17,313	-33,283	-23,236	16,830	61,674	-37,170	-28,783	0.54%
YoY %	47.98%	-43.24%	-238.06%	-72.71%	265.92%	-29.14%	-	-
Horiz. %	60.15%	115.63%	80.73%	-58.47%	-214.27%	129.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	1,570,792	0	-100.00%
YoY %	5.26%	10.28%	6.22%	4.40%	0.10%	0.00%	-	-
Horiz. %	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Dividend
Div	17,348	14,456	17,348	17,309	17,247	-	-	-100.00%
YoY %	20.01%	-16.67%	0.23%	0.36%	0.00%	-	-	-
Horiz. %	100.59%	83.82%	100.59%	100.36%	100.00%	-	-	-
Div Payout %	14.76%	13.07%	17.63%	27.52%	100.00%	-	-	-
YoY %	12.93%	-25.87%	-35.94%	-72.48%	0.00%	-	-	-
Horiz. %	14.76%	13.07%	17.63%	27.52%	100.00%	-	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Equity
Net Worth	2,023,935	1,922,745	1,743,545	1,641,512	1,572,351	1,570,792	0	-100.00%
YoY %	5.26%	10.28%	6.22%	4.40%	0.10%	0.00%	-	-
Horiz. %	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-	-
NOSH	289,133	289,134	289,145	288,490	287,450	289,814	291,280	0.00%
YoY %	-0.00%	-0.00%	0.23%	0.36%	-0.82%	-0.50%	-	-
Horiz. %	99.26%	99.26%	99.27%	99.04%	98.69%	99.50%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Ratio Analysis
NP Margin	117.27%	143.05%	130.90%	78.89%	21.85%	147.55%	137.26%	-
YoY %	-18.02%	9.28%	65.93%	261.05%	-85.19%	7.50%	-	-
Horiz. %	85.44%	104.22%	95.37%	57.47%	15.92%	107.50%	100.00%	-
ROE	5.81%	5.75%	5.65%	3.83%	1.10%	7.34%	0.00%	-
YoY %	1.04%	1.77%	47.52%	248.18%	-85.01%	0.00%	-	-
Horiz. %	79.16%	78.34%	76.98%	52.18%	14.99%	100.00%	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Per Share
RPS	34.67	26.74	26.00	27.63	27.46	26.97	26.52	-0.28%
YoY %	29.66%	2.85%	-5.90%	0.62%	1.82%	1.70%	-	-
Horiz. %	130.73%	100.83%	98.04%	104.19%	103.54%	101.70%	100.00%	-
EPS	40.65	38.25	34.04	21.80	6.00	39.80	36.40	-0.11%
YoY %	6.27%	12.37%	56.15%	263.33%	-84.92%	9.34%	-	-
Horiz. %	111.68%	105.08%	93.52%	59.89%	16.48%	109.34%	100.00%	-
DPS	6.00	5.00	6.00	6.00	6.00	0.00	0.00	-100.00%
YoY %	20.00%	-16.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	83.33%	100.00%	100.00%	100.00%	-	-	-
NAPS	7.00	6.65	6.03	5.69	5.47	5.42	0.00	-100.00%
YoY %	5.26%	10.28%	5.98%	4.02%	0.92%	0.00%	-	-
Horiz. %	129.15%	122.69%	111.25%	104.98%	100.92%	100.00%	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Adjusted Per Share Value based on latest NOSH - 290,090
RPS	25.51	19.68	19.14	20.29	20.09	19.90	19.66	-0.27%
YoY %	29.62%	2.82%	-5.67%	1.00%	0.95%	1.22%	-	-
Horiz. %	129.76%	100.10%	97.36%	103.20%	102.19%	101.22%	100.00%	-
EPS	29.92	28.15	25.05	16.01	4.39	29.36	26.99	-0.10%
YoY %	6.29%	12.38%	56.46%	264.69%	-85.05%	8.78%	-	-
Horiz. %	110.86%	104.30%	92.81%	59.32%	16.27%	108.78%	100.00%	-
DPS	4.42	3.68	4.42	4.41	4.39	0.00	0.00	-100.00%
YoY %	20.11%	-16.74%	0.23%	0.46%	0.00%	0.00%	-	-
Horiz. %	100.68%	83.83%	100.68%	100.46%	100.00%	-	-	-
NAPS	5.1518	4.8942	4.4381	4.1783	4.0023	3.9983	0.00	-100.00%
YoY %	5.26%	10.28%	6.22%	4.40%	0.10%	0.00%	-	-
Horiz. %	128.85%	122.41%	111.00%	104.50%	100.10%	100.00%	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-	-
Price	6.00	5.95	5.05	4.50	3.60	4.40	0.00	-
P/RPS	17.31	22.25	19.42	16.28	13.11	16.31	0.00	-100.00%
YoY %	-22.20%	14.57%	19.29%	24.18%	-19.62%	0.00%	-	-
Horiz. %	106.13%	136.42%	119.07%	99.82%	80.38%	100.00%	-	-
P/EPS	14.76	15.56	14.84	20.64	60.00	11.06	0.00	-100.00%
YoY %	-5.14%	4.85%	-28.10%	-65.60%	442.50%	0.00%	-	-
Horiz. %	133.45%	140.69%	134.18%	186.62%	542.50%	100.00%	-	-
EY	6.78	6.43	6.74	4.84	1.67	9.05	0.00	-100.00%
YoY %	5.44%	-4.60%	39.26%	189.82%	-81.55%	0.00%	-	-
Horiz. %	74.92%	71.05%	74.48%	53.48%	18.45%	100.00%	-	-
DY	1.00	0.84	1.19	1.33	1.67	0.00	0.00	-100.00%
YoY %	19.05%	-29.41%	-10.53%	-20.36%	0.00%	0.00%	-	-
Horiz. %	59.88%	50.30%	71.26%	79.64%	100.00%	-	-	-
P/NAPS	0.86	0.89	0.84	0.79	0.66	0.81	0.00	-100.00%
YoY %	-3.37%	5.95%	6.33%	19.70%	-18.52%	0.00%	-	-
Horiz. %	106.17%	109.88%	103.70%	97.53%	81.48%	100.00%	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Announcement Date
Date	18/05/05	17/05/04	16/05/03	16/05/02	23/05/01	26/05/00	-	-
Price	5.85	6.00	5.30	4.90	3.60	4.26	0.00	-
P/RPS	16.88	22.44	20.38	17.73	13.11	15.79	0.00	-100.00%
YoY %	-24.78%	10.11%	14.95%	35.24%	-16.97%	0.00%	-	-
Horiz. %	106.90%	142.12%	129.07%	112.29%	83.03%	100.00%	-	-
P/EPS	14.39	15.69	15.57	22.48	60.00	10.70	0.00	-100.00%
YoY %	-8.29%	0.77%	-30.74%	-62.53%	460.75%	0.00%	-	-
Horiz. %	134.49%	146.64%	145.51%	210.09%	560.75%	100.00%	-	-
EY	6.95	6.37	6.42	4.45	1.67	9.34	0.00	-100.00%
YoY %	9.11%	-0.78%	44.27%	166.47%	-82.12%	0.00%	-	-
Horiz. %	74.41%	68.20%	68.74%	47.64%	17.88%	100.00%	-	-
DY	1.03	0.83	1.13	1.22	1.67	0.00	0.00	-100.00%
YoY %	24.10%	-26.55%	-7.38%	-26.95%	0.00%	0.00%	-	-
Horiz. %	61.68%	49.70%	67.66%	73.05%	100.00%	-	-	-
P/NAPS	0.84	0.90	0.88	0.86	0.66	0.79	0.00	-100.00%
YoY %	-6.67%	2.27%	2.33%	30.30%	-16.46%	0.00%	-	-
Horiz. %	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