[BKAWAN] YoY Quarter Result on 30-Sep-2008 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 7.42%
YoY- -0.36%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 74,253 57,263 55,922 95,609 54,598 70,281 60,480 3.47%
PBT 229,039 147,549 110,289 135,806 132,109 61,251 86,079 17.70%
Tax 10,765 854 -2,975 -2,935 -441 413 -20,922 -
NP 239,804 148,403 107,314 132,871 131,668 61,664 65,157 24.24%
-
NP to SH 235,962 148,212 106,268 129,930 130,400 59,478 63,233 24.52%
-
Tax Rate -4.70% -0.58% 2.70% 2.16% 0.33% -0.67% 24.31% -
Total Cost -165,551 -91,140 -51,392 -37,262 -77,070 8,617 -4,677 81.15%
-
Net Worth 3,679,067 3,158,755 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 10.46%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 334,460 211,429 127,879 211,303 173,346 124,334 98,297 22.62%
Div Payout % 141.74% 142.65% 120.34% 162.63% 132.93% 209.04% 155.45% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,679,067 3,158,755 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 10.46%
NOSH 418,075 422,858 426,265 431,231 433,366 289,149 289,110 6.33%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 322.96% 259.16% 191.90% 138.97% 241.16% 87.74% 107.73% -
ROE 6.41% 4.69% 3.59% 4.52% 5.09% 2.57% 3.12% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.76 13.54 13.12 22.17 12.60 24.31 20.92 -2.69%
EPS 56.44 35.05 24.93 30.13 30.09 13.71 21.87 17.10%
DPS 80.00 50.00 30.00 49.00 40.00 43.00 34.00 15.32%
NAPS 8.80 7.47 6.94 6.66 5.91 8.00 7.00 3.88%
Adjusted Per Share Value based on latest NOSH - 431,231
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 16.74 12.91 12.60 21.55 12.31 15.84 13.63 3.48%
EPS 53.18 33.41 23.95 29.29 29.39 13.41 14.25 24.53%
DPS 75.39 47.66 28.82 47.63 39.07 28.02 22.16 22.62%
NAPS 8.2924 7.1197 6.6678 6.4733 5.7728 5.2138 4.5615 10.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 14.96 12.28 9.26 7.50 8.70 8.65 6.90 -
P/RPS 84.23 90.68 70.58 33.83 69.06 35.59 32.98 16.90%
P/EPS 26.51 35.04 37.14 24.89 28.91 42.05 31.55 -2.85%
EY 3.77 2.85 2.69 4.02 3.46 2.38 3.17 2.92%
DY 5.35 4.07 3.24 6.53 4.60 4.97 4.93 1.37%
P/NAPS 1.70 1.64 1.33 1.13 1.47 1.08 0.99 9.42%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 22/11/06 23/11/05 -
Price 16.20 15.60 10.12 7.00 10.00 10.80 6.80 -
P/RPS 91.21 115.20 77.14 31.57 79.37 44.43 32.51 18.75%
P/EPS 28.70 44.51 40.59 23.23 33.23 52.50 31.09 -1.32%
EY 3.48 2.25 2.46 4.30 3.01 1.90 3.22 1.30%
DY 4.94 3.21 2.96 7.00 4.00 3.98 5.00 -0.20%
P/NAPS 1.84 2.09 1.46 1.05 1.69 1.35 0.97 11.25%

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