[BKAWAN] YoY Quarter Result on 30-Sep-2006 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 6.96%
YoY- -5.94%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 55,922 95,609 54,598 70,281 60,480 40,953 38,499 6.41%
PBT 110,289 135,806 132,109 61,251 86,079 68,098 63,562 9.61%
Tax -2,975 -2,935 -441 413 -20,922 -17,060 -20,501 -27.48%
NP 107,314 132,871 131,668 61,664 65,157 51,038 43,061 16.42%
-
NP to SH 106,268 129,930 130,400 59,478 63,233 51,038 43,061 16.23%
-
Tax Rate 2.70% 2.16% 0.33% -0.67% 24.31% 25.05% 32.25% -
Total Cost -51,392 -37,262 -77,070 8,617 -4,677 -10,085 -4,562 49.66%
-
Net Worth 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 9.28%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 127,879 211,303 173,346 124,334 98,297 72,291 54,948 15.10%
Div Payout % 120.34% 162.63% 132.93% 209.04% 155.45% 141.64% 127.61% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 9.28%
NOSH 426,265 431,231 433,366 289,149 289,110 289,167 289,200 6.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 191.90% 138.97% 241.16% 87.74% 107.73% 124.63% 111.85% -
ROE 3.59% 4.52% 5.09% 2.57% 3.12% 2.58% 2.48% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.12 22.17 12.60 24.31 20.92 14.16 13.31 -0.23%
EPS 24.93 30.13 30.09 13.71 21.87 17.65 14.89 8.96%
DPS 30.00 49.00 40.00 43.00 34.00 25.00 19.00 7.90%
NAPS 6.94 6.66 5.91 8.00 7.00 6.84 6.00 2.45%
Adjusted Per Share Value based on latest NOSH - 289,149
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 14.23 24.34 13.90 17.89 15.39 10.42 9.80 6.40%
EPS 27.05 33.07 33.19 15.14 16.10 12.99 10.96 16.23%
DPS 32.55 53.79 44.12 31.65 25.02 18.40 13.99 15.09%
NAPS 7.5301 7.3104 6.5193 5.888 5.1513 5.0346 4.4168 9.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 9.26 7.50 8.70 8.65 6.90 5.75 5.35 -
P/RPS 70.58 33.83 69.06 35.59 32.98 40.60 40.19 9.83%
P/EPS 37.14 24.89 28.91 42.05 31.55 32.58 35.93 0.55%
EY 2.69 4.02 3.46 2.38 3.17 3.07 2.78 -0.54%
DY 3.24 6.53 4.60 4.97 4.93 4.35 3.55 -1.50%
P/NAPS 1.33 1.13 1.47 1.08 0.99 0.84 0.89 6.91%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 20/11/07 22/11/06 23/11/05 22/11/04 21/11/03 -
Price 10.12 7.00 10.00 10.80 6.80 5.85 5.70 -
P/RPS 77.14 31.57 79.37 44.43 32.51 41.31 42.82 10.29%
P/EPS 40.59 23.23 33.23 52.50 31.09 33.14 38.28 0.98%
EY 2.46 4.30 3.01 1.90 3.22 3.02 2.61 -0.98%
DY 2.96 7.00 4.00 3.98 5.00 4.27 3.33 -1.94%
P/NAPS 1.46 1.05 1.69 1.35 0.97 0.86 0.95 7.41%

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