[BKAWAN] YoY Quarter Result on 30-Sep-2007 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 75.42%
YoY- 119.24%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 57,263 55,922 95,609 54,598 70,281 60,480 40,953 5.74%
PBT 147,549 110,289 135,806 132,109 61,251 86,079 68,098 13.74%
Tax 854 -2,975 -2,935 -441 413 -20,922 -17,060 -
NP 148,403 107,314 132,871 131,668 61,664 65,157 51,038 19.46%
-
NP to SH 148,212 106,268 129,930 130,400 59,478 63,233 51,038 19.43%
-
Tax Rate -0.58% 2.70% 2.16% 0.33% -0.67% 24.31% 25.05% -
Total Cost -91,140 -51,392 -37,262 -77,070 8,617 -4,677 -10,085 44.29%
-
Net Worth 3,158,755 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 8.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 211,429 127,879 211,303 173,346 124,334 98,297 72,291 19.57%
Div Payout % 142.65% 120.34% 162.63% 132.93% 209.04% 155.45% 141.64% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,158,755 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 8.11%
NOSH 422,858 426,265 431,231 433,366 289,149 289,110 289,167 6.53%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 259.16% 191.90% 138.97% 241.16% 87.74% 107.73% 124.63% -
ROE 4.69% 3.59% 4.52% 5.09% 2.57% 3.12% 2.58% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.54 13.12 22.17 12.60 24.31 20.92 14.16 -0.74%
EPS 35.05 24.93 30.13 30.09 13.71 21.87 17.65 12.10%
DPS 50.00 30.00 49.00 40.00 43.00 34.00 25.00 12.24%
NAPS 7.47 6.94 6.66 5.91 8.00 7.00 6.84 1.47%
Adjusted Per Share Value based on latest NOSH - 433,366
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.58 14.23 24.34 13.90 17.89 15.39 10.42 5.75%
EPS 37.73 27.05 33.07 33.19 15.14 16.10 12.99 19.43%
DPS 53.82 32.55 53.79 44.12 31.65 25.02 18.40 19.57%
NAPS 8.0404 7.5301 7.3104 6.5193 5.888 5.1513 5.0346 8.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 12.28 9.26 7.50 8.70 8.65 6.90 5.75 -
P/RPS 90.68 70.58 33.83 69.06 35.59 32.98 40.60 14.32%
P/EPS 35.04 37.14 24.89 28.91 42.05 31.55 32.58 1.22%
EY 2.85 2.69 4.02 3.46 2.38 3.17 3.07 -1.23%
DY 4.07 3.24 6.53 4.60 4.97 4.93 4.35 -1.10%
P/NAPS 1.64 1.33 1.13 1.47 1.08 0.99 0.84 11.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 21/11/08 20/11/07 22/11/06 23/11/05 22/11/04 -
Price 15.60 10.12 7.00 10.00 10.80 6.80 5.85 -
P/RPS 115.20 77.14 31.57 79.37 44.43 32.51 41.31 18.63%
P/EPS 44.51 40.59 23.23 33.23 52.50 31.09 33.14 5.03%
EY 2.25 2.46 4.30 3.01 1.90 3.22 3.02 -4.78%
DY 3.21 2.96 7.00 4.00 3.98 5.00 4.27 -4.64%
P/NAPS 2.09 1.46 1.05 1.69 1.35 0.97 0.86 15.94%

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