[BKAWAN] YoY Quarter Result on 30-Sep-2004 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 11.22%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 54,598 70,281 60,480 40,953 38,499 38,160 41,479 4.68%
PBT 132,109 61,251 86,079 68,098 63,562 47,684 21,426 35.39%
Tax -441 413 -20,922 -17,060 -20,501 -17,459 -9,399 -39.92%
NP 131,668 61,664 65,157 51,038 43,061 30,225 12,027 48.98%
-
NP to SH 130,400 59,478 63,233 51,038 43,061 30,225 12,027 48.74%
-
Tax Rate 0.33% -0.67% 24.31% 25.05% 32.25% 36.61% 43.87% -
Total Cost -77,070 8,617 -4,677 -10,085 -4,562 7,935 29,452 -
-
Net Worth 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 1,569,237 8.50%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 173,346 124,334 98,297 72,291 54,948 54,721 40,090 27.62%
Div Payout % 132.93% 209.04% 155.45% 141.64% 127.61% 181.05% 333.33% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 1,569,237 8.50%
NOSH 433,366 289,149 289,110 289,167 289,200 288,007 286,357 7.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 241.16% 87.74% 107.73% 124.63% 111.85% 79.21% 29.00% -
ROE 5.09% 2.57% 3.12% 2.58% 2.48% 2.10% 0.77% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.60 24.31 20.92 14.16 13.31 13.25 14.49 -2.30%
EPS 30.09 13.71 21.87 17.65 14.89 10.45 4.20 38.82%
DPS 40.00 43.00 34.00 25.00 19.00 19.00 14.00 19.11%
NAPS 5.91 8.00 7.00 6.84 6.00 5.00 5.48 1.26%
Adjusted Per Share Value based on latest NOSH - 289,167
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.90 17.89 15.39 10.42 9.80 9.71 10.56 4.68%
EPS 33.19 15.14 16.10 12.99 10.96 7.69 3.06 48.75%
DPS 44.12 31.65 25.02 18.40 13.99 13.93 10.20 27.63%
NAPS 6.5193 5.888 5.1513 5.0346 4.4168 3.6655 3.9944 8.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 8.70 8.65 6.90 5.75 5.35 4.90 3.46 -
P/RPS 69.06 35.59 32.98 40.60 40.19 36.98 23.89 19.34%
P/EPS 28.91 42.05 31.55 32.58 35.93 46.69 82.38 -16.00%
EY 3.46 2.38 3.17 3.07 2.78 2.14 1.21 19.12%
DY 4.60 4.97 4.93 4.35 3.55 3.88 4.05 2.14%
P/NAPS 1.47 1.08 0.99 0.84 0.89 0.98 0.63 15.15%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 22/11/06 23/11/05 22/11/04 21/11/03 27/11/02 26/11/01 -
Price 10.00 10.80 6.80 5.85 5.70 5.15 4.00 -
P/RPS 79.37 44.43 32.51 41.31 42.82 38.87 27.61 19.23%
P/EPS 33.23 52.50 31.09 33.14 38.28 49.07 95.24 -16.08%
EY 3.01 1.90 3.22 3.02 2.61 2.04 1.05 19.17%
DY 4.00 3.98 5.00 4.27 3.33 3.69 3.50 2.24%
P/NAPS 1.69 1.35 0.97 0.86 0.95 1.03 0.73 15.00%

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