[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 55.1%
YoY- 56.5%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 110,517 100,232 77,311 75,189 79,721 78,921 78,176 5.93%
PBT 156,975 163,465 152,854 135,179 78,836 25,011 140,108 1.91%
Tax -2,062 -45,920 -42,260 -36,754 -15,945 -7,764 -24,762 -33.90%
NP 154,913 117,545 110,594 98,425 62,891 17,247 115,346 5.03%
-
NP to SH 151,434 117,545 110,594 98,425 62,891 17,247 115,346 4.63%
-
Tax Rate 1.31% 28.09% 27.65% 27.19% 20.23% 31.04% 17.67% -
Total Cost -44,396 -17,313 -33,283 -23,236 16,830 61,674 -37,170 3.00%
-
Net Worth 2,024,132 2,023,935 1,922,745 1,743,545 1,641,512 1,572,351 1,570,792 4.31%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 34,699 17,348 14,456 17,348 17,309 17,247 - -
Div Payout % 22.91% 14.76% 13.07% 17.63% 27.52% 100.00% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,024,132 2,023,935 1,922,745 1,743,545 1,641,512 1,572,351 1,570,792 4.31%
NOSH 289,161 289,133 289,134 289,145 288,490 287,450 289,814 -0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 140.17% 117.27% 143.05% 130.90% 78.89% 21.85% 147.55% -
ROE 7.48% 5.81% 5.75% 5.65% 3.83% 1.10% 7.34% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.22 34.67 26.74 26.00 27.63 27.46 26.97 5.97%
EPS 34.91 40.65 38.25 34.04 21.80 6.00 39.80 -2.16%
DPS 12.00 6.00 5.00 6.00 6.00 6.00 0.00 -
NAPS 7.00 7.00 6.65 6.03 5.69 5.47 5.42 4.35%
Adjusted Per Share Value based on latest NOSH - 289,222
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 24.91 22.59 17.43 16.95 17.97 17.79 17.62 5.93%
EPS 34.13 26.49 24.93 22.18 14.18 3.89 26.00 4.63%
DPS 7.82 3.91 3.26 3.91 3.90 3.89 0.00 -
NAPS 4.5623 4.5618 4.3338 3.9299 3.6999 3.544 3.5405 4.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.65 6.00 5.95 5.05 4.50 3.60 4.40 -
P/RPS 20.02 17.31 22.25 19.42 16.28 13.11 16.31 3.47%
P/EPS 14.61 14.76 15.56 14.84 20.64 60.00 11.06 4.74%
EY 6.85 6.78 6.43 6.74 4.84 1.67 9.05 -4.53%
DY 1.57 1.00 0.84 1.19 1.33 1.67 0.00 -
P/NAPS 1.09 0.86 0.89 0.84 0.79 0.66 0.81 5.07%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 26/05/00 -
Price 7.80 5.85 6.00 5.30 4.90 3.60 4.26 -
P/RPS 20.41 16.88 22.44 20.38 17.73 13.11 15.79 4.36%
P/EPS 14.89 14.39 15.69 15.57 22.48 60.00 10.70 5.65%
EY 6.71 6.95 6.37 6.42 4.45 1.67 9.34 -5.36%
DY 1.54 1.03 0.83 1.13 1.22 1.67 0.00 -
P/NAPS 1.11 0.84 0.90 0.88 0.86 0.66 0.79 5.82%

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