[BKAWAN] YoY Quarter Result on 30-Jun-2004 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -8.97%
YoY- 4.55%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 52,830 51,060 52,317 40,686 37,676 37,025 42,122 3.84%
PBT 77,865 58,540 67,643 59,803 60,732 33,700 15,269 31.18%
Tax -1,563 -1,352 -15,949 -13,912 -16,839 -5,103 -4,194 -15.16%
NP 76,302 57,188 51,694 45,891 43,893 28,597 11,075 37.92%
-
NP to SH 74,337 55,610 49,247 45,891 43,893 28,597 11,075 37.32%
-
Tax Rate 2.01% 2.31% 23.58% 23.26% 27.73% 15.14% 27.47% -
Total Cost -23,472 -6,128 623 -5,205 -6,217 8,428 31,047 -
-
Net Worth 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 7.09%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 7.09%
NOSH 433,451 289,183 289,164 289,168 289,150 288,858 291,447 6.83%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 144.43% 112.00% 98.81% 112.79% 116.50% 77.24% 26.29% -
ROE 3.06% 2.75% 2.38% 2.38% 2.47% 1.72% 0.69% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.19 17.66 18.09 14.07 13.03 12.82 14.45 -2.79%
EPS 17.15 12.82 17.03 15.87 15.18 9.90 3.80 28.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.61 7.00 7.17 6.68 6.14 5.75 5.53 0.23%
Adjusted Per Share Value based on latest NOSH - 289,168
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.91 11.51 11.79 9.17 8.49 8.35 9.49 3.85%
EPS 16.76 12.53 11.10 10.34 9.89 6.45 2.50 37.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4808 4.5626 4.6731 4.3538 4.0016 3.7437 3.6327 7.09%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 8.90 7.90 5.95 5.95 5.40 5.00 3.62 -
P/RPS 73.02 44.74 32.89 42.29 41.44 39.01 25.05 19.50%
P/EPS 51.90 41.08 34.94 37.49 35.57 50.51 95.26 -9.62%
EY 1.93 2.43 2.86 2.67 2.81 1.98 1.05 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.13 0.83 0.89 0.88 0.87 0.65 16.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 -
Price 8.10 9.25 5.95 5.70 5.35 5.05 3.80 -
P/RPS 66.46 52.39 32.89 40.51 41.06 39.40 26.29 16.70%
P/EPS 47.23 48.10 34.94 35.92 35.24 51.01 100.00 -11.74%
EY 2.12 2.08 2.86 2.78 2.84 1.96 1.00 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.32 0.83 0.85 0.87 0.88 0.69 13.03%

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