[BKAWAN] YoY Quarter Result on 30-Jun-2003 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 25.53%
YoY- 53.49%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 51,060 52,317 40,686 37,676 37,025 42,122 39,704 4.27%
PBT 58,540 67,643 59,803 60,732 33,700 15,269 21,404 18.24%
Tax -1,352 -15,949 -13,912 -16,839 -5,103 -4,194 -5,659 -21.21%
NP 57,188 51,694 45,891 43,893 28,597 11,075 15,745 23.97%
-
NP to SH 55,610 49,247 45,891 43,893 28,597 11,075 15,745 23.39%
-
Tax Rate 2.31% 23.58% 23.26% 27.73% 15.14% 27.47% 26.44% -
Total Cost -6,128 623 -5,205 -6,217 8,428 31,047 23,959 -
-
Net Worth 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 1,609,488 3.89%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 1,609,488 3.89%
NOSH 289,183 289,164 289,168 289,150 288,858 291,447 291,574 -0.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 112.00% 98.81% 112.79% 116.50% 77.24% 26.29% 39.66% -
ROE 2.75% 2.38% 2.38% 2.47% 1.72% 0.69% 0.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.66 18.09 14.07 13.03 12.82 14.45 13.62 4.42%
EPS 12.82 17.03 15.87 15.18 9.90 3.80 5.40 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 7.17 6.68 6.14 5.75 5.53 5.52 4.03%
Adjusted Per Share Value based on latest NOSH - 289,150
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.00 13.32 10.36 9.59 9.42 10.72 10.11 4.27%
EPS 14.16 12.54 11.68 11.17 7.28 2.82 4.01 23.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1527 5.2774 4.9168 4.5191 4.2278 4.1025 4.0968 3.89%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.90 5.95 5.95 5.40 5.00 3.62 4.12 -
P/RPS 44.74 32.89 42.29 41.44 39.01 25.05 30.26 6.73%
P/EPS 41.08 34.94 37.49 35.57 50.51 95.26 76.30 -9.80%
EY 2.43 2.86 2.67 2.81 1.98 1.05 1.31 10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 0.89 0.88 0.87 0.65 0.75 7.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 29/08/00 -
Price 9.25 5.95 5.70 5.35 5.05 3.80 4.00 -
P/RPS 52.39 32.89 40.51 41.06 39.40 26.29 29.37 10.12%
P/EPS 48.10 34.94 35.92 35.24 51.01 100.00 74.07 -6.93%
EY 2.08 2.86 2.78 2.84 1.96 1.00 1.35 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.83 0.85 0.87 0.88 0.69 0.72 10.62%

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