[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 45.09%
YoY- 6.29%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 116,060 111,814 110,517 100,232 77,311 75,189 79,721 6.45%
PBT 262,197 149,930 156,975 163,465 152,854 135,179 78,836 22.15%
Tax -4,190 -2,443 -2,062 -45,920 -42,260 -36,754 -15,945 -19.95%
NP 258,007 147,487 154,913 117,545 110,594 98,425 62,891 26.49%
-
NP to SH 254,656 143,676 151,434 117,545 110,594 98,425 62,891 26.22%
-
Tax Rate 1.60% 1.63% 1.31% 28.09% 27.65% 27.19% 20.23% -
Total Cost -141,947 -35,673 -44,396 -17,313 -33,283 -23,236 16,830 -
-
Net Worth 2,643,308 2,385,203 2,024,132 2,023,935 1,922,745 1,743,545 1,641,512 8.25%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 64,786 43,367 34,699 17,348 14,456 17,348 17,309 24.57%
Div Payout % 25.44% 30.18% 22.91% 14.76% 13.07% 17.63% 27.52% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,643,308 2,385,203 2,024,132 2,023,935 1,922,745 1,743,545 1,641,512 8.25%
NOSH 431,913 433,673 289,161 289,133 289,134 289,145 288,490 6.95%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 222.30% 131.90% 140.17% 117.27% 143.05% 130.90% 78.89% -
ROE 9.63% 6.02% 7.48% 5.81% 5.75% 5.65% 3.83% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 26.87 25.78 38.22 34.67 26.74 26.00 27.63 -0.46%
EPS 58.96 33.13 34.91 40.65 38.25 34.04 21.80 18.01%
DPS 15.00 10.00 12.00 6.00 5.00 6.00 6.00 16.48%
NAPS 6.12 5.50 7.00 7.00 6.65 6.03 5.69 1.22%
Adjusted Per Share Value based on latest NOSH - 289,117
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 26.16 25.20 24.91 22.59 17.43 16.95 17.97 6.45%
EPS 57.40 32.38 34.13 26.49 24.93 22.18 14.18 26.21%
DPS 14.60 9.77 7.82 3.91 3.26 3.91 3.90 24.58%
NAPS 5.9579 5.3761 4.5623 4.5618 4.3338 3.9299 3.6999 8.25%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 10.10 8.25 7.65 6.00 5.95 5.05 4.50 -
P/RPS 37.59 32.00 20.02 17.31 22.25 19.42 16.28 14.95%
P/EPS 17.13 24.90 14.61 14.76 15.56 14.84 20.64 -3.05%
EY 5.84 4.02 6.85 6.78 6.43 6.74 4.84 3.17%
DY 1.49 1.21 1.57 1.00 0.84 1.19 1.33 1.90%
P/NAPS 1.65 1.50 1.09 0.86 0.89 0.84 0.79 13.04%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 -
Price 11.30 9.10 7.80 5.85 6.00 5.30 4.90 -
P/RPS 42.05 35.29 20.41 16.88 22.44 20.38 17.73 15.46%
P/EPS 19.17 27.47 14.89 14.39 15.69 15.57 22.48 -2.61%
EY 5.22 3.64 6.71 6.95 6.37 6.42 4.45 2.69%
DY 1.33 1.10 1.54 1.03 0.83 1.13 1.22 1.44%
P/NAPS 1.85 1.65 1.11 0.84 0.90 0.88 0.86 13.60%

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