[BKAWAN] YoY Quarter Result on 30-Jun-2006 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 42.21%
YoY- 12.92%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 61,751 72,418 52,830 51,060 52,317 40,686 37,676 8.57%
PBT 99,677 124,777 77,865 58,540 67,643 59,803 60,732 8.60%
Tax 1,078 -1,624 -1,563 -1,352 -15,949 -13,912 -16,839 -
NP 100,755 123,153 76,302 57,188 51,694 45,891 43,893 14.83%
-
NP to SH 101,829 120,953 74,337 55,610 49,247 45,891 43,893 15.04%
-
Tax Rate -1.08% 1.30% 2.01% 2.31% 23.58% 23.26% 27.73% -
Total Cost -39,004 -50,735 -23,472 -6,128 623 -5,205 -6,217 35.76%
-
Net Worth 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 7.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 7.97%
NOSH 426,419 431,820 433,451 289,183 289,164 289,168 289,150 6.68%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 163.16% 170.06% 144.43% 112.00% 98.81% 112.79% 116.50% -
ROE 3.62% 4.42% 3.06% 2.75% 2.38% 2.38% 2.47% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.48 16.77 12.19 17.66 18.09 14.07 13.03 1.77%
EPS 23.88 28.01 17.15 12.82 17.03 15.87 15.18 7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.60 6.34 5.61 7.00 7.17 6.68 6.14 1.21%
Adjusted Per Share Value based on latest NOSH - 289,183
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.72 18.43 13.45 13.00 13.32 10.36 9.59 8.57%
EPS 25.92 30.79 18.92 14.16 12.54 11.68 11.17 15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1637 6.9687 6.1896 5.1527 5.2774 4.9168 4.5191 7.97%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 8.85 10.60 8.90 7.90 5.95 5.95 5.40 -
P/RPS 61.11 63.21 73.02 44.74 32.89 42.29 41.44 6.68%
P/EPS 37.06 37.84 51.90 41.08 34.94 37.49 35.57 0.68%
EY 2.70 2.64 1.93 2.43 2.86 2.67 2.81 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.67 1.59 1.13 0.83 0.89 0.88 7.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 -
Price 9.30 8.30 8.10 9.25 5.95 5.70 5.35 -
P/RPS 64.22 49.49 66.46 52.39 32.89 40.51 41.06 7.73%
P/EPS 38.94 29.63 47.23 48.10 34.94 35.92 35.24 1.67%
EY 2.57 3.37 2.12 2.08 2.86 2.78 2.84 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.31 1.44 1.32 0.83 0.85 0.87 8.37%

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