[BKAWAN] YoY Quarter Result on 31-Mar-2005 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -54.91%
YoY- -27.54%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 60,989 53,598 53,771 49,443 36,883 34,682 39,387 7.55%
PBT 117,275 65,878 41,436 58,164 71,150 53,982 33,581 23.15%
Tax -1,533 -682 -965 -21,634 -20,739 -19,015 -8,053 -24.13%
NP 115,742 65,196 40,471 36,530 50,411 34,967 25,528 28.62%
-
NP to SH 114,073 63,576 39,104 36,530 50,411 34,967 25,528 28.31%
-
Tax Rate 1.31% 1.04% 2.33% 37.19% 29.15% 35.22% 23.98% -
Total Cost -54,753 -11,598 13,300 12,913 -13,528 -285 13,859 -
-
Net Worth 2,643,418 2,385,184 2,024,615 2,023,823 1,923,311 1,744,011 1,650,617 8.15%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 64,789 43,366 34,707 17,347 14,460 17,353 17,405 24.46%
Div Payout % 56.80% 68.21% 88.76% 47.49% 28.69% 49.63% 68.18% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,643,418 2,385,184 2,024,615 2,023,823 1,923,311 1,744,011 1,650,617 8.15%
NOSH 431,931 433,669 289,230 289,117 289,219 289,222 290,090 6.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 189.78% 121.64% 75.27% 73.88% 136.68% 100.82% 64.81% -
ROE 4.32% 2.67% 1.93% 1.80% 2.62% 2.00% 1.55% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.12 12.36 18.59 17.10 12.75 11.99 13.58 0.65%
EPS 26.41 14.66 9.02 12.63 17.43 12.09 8.80 20.08%
DPS 15.00 10.00 12.00 6.00 5.00 6.00 6.00 16.48%
NAPS 6.12 5.50 7.00 7.00 6.65 6.03 5.69 1.22%
Adjusted Per Share Value based on latest NOSH - 289,117
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 13.75 12.08 12.12 11.14 8.31 7.82 8.88 7.55%
EPS 25.71 14.33 8.81 8.23 11.36 7.88 5.75 28.32%
DPS 14.60 9.77 7.82 3.91 3.26 3.91 3.92 24.47%
NAPS 5.9581 5.3761 4.5634 4.5616 4.335 3.9309 3.7204 8.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 10.10 8.25 7.65 6.00 5.95 5.05 4.50 -
P/RPS 71.53 66.75 41.15 35.08 46.66 42.11 33.14 13.66%
P/EPS 38.24 56.28 56.58 47.49 34.14 41.77 51.14 -4.72%
EY 2.61 1.78 1.77 2.11 2.93 2.39 1.96 4.88%
DY 1.49 1.21 1.57 1.00 0.84 1.19 1.33 1.90%
P/NAPS 1.65 1.50 1.09 0.86 0.89 0.84 0.79 13.04%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 -
Price 11.30 9.10 7.80 5.85 6.00 5.30 4.90 -
P/RPS 80.03 73.63 41.96 34.21 47.05 44.20 36.09 14.18%
P/EPS 42.79 62.07 57.69 46.30 34.42 43.84 55.68 -4.28%
EY 2.34 1.61 1.73 2.16 2.90 2.28 1.80 4.46%
DY 1.33 1.10 1.54 1.03 0.83 1.13 1.22 1.44%
P/NAPS 1.85 1.65 1.11 0.84 0.90 0.88 0.86 13.60%

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