[BKAWAN] YoY Quarter Result on 31-Mar-2007 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -20.63%
YoY- 62.58%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 55,470 50,617 60,989 53,598 53,771 49,443 36,883 7.03%
PBT 104,550 88,913 117,275 65,878 41,436 58,164 71,150 6.62%
Tax -1,814 -2,252 -1,533 -682 -965 -21,634 -20,739 -33.36%
NP 102,736 86,661 115,742 65,196 40,471 36,530 50,411 12.59%
-
NP to SH 102,260 85,355 114,073 63,576 39,104 36,530 50,411 12.50%
-
Tax Rate 1.74% 2.53% 1.31% 1.04% 2.33% 37.19% 29.15% -
Total Cost -47,266 -36,044 -54,753 -11,598 13,300 12,913 -13,528 23.17%
-
Net Worth 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 2,023,823 1,923,311 7.73%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 63,806 42,656 64,789 43,366 34,707 17,347 14,460 28.05%
Div Payout % 62.40% 49.98% 56.80% 68.21% 88.76% 47.49% 28.69% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 2,023,823 1,923,311 7.73%
NOSH 425,374 426,561 431,931 433,669 289,230 289,117 289,219 6.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 185.21% 171.21% 189.78% 121.64% 75.27% 73.88% 136.68% -
ROE 3.40% 3.15% 4.32% 2.67% 1.93% 1.80% 2.62% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.04 11.87 14.12 12.36 18.59 17.10 12.75 0.37%
EPS 24.04 20.01 26.41 14.66 9.02 12.63 17.43 5.50%
DPS 15.00 10.00 15.00 10.00 12.00 6.00 5.00 20.08%
NAPS 7.07 6.35 6.12 5.50 7.00 7.00 6.65 1.02%
Adjusted Per Share Value based on latest NOSH - 433,669
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.12 12.88 15.52 13.64 13.69 12.59 9.39 7.03%
EPS 26.03 21.73 29.04 16.18 9.95 9.30 12.83 12.50%
DPS 16.24 10.86 16.49 11.04 8.83 4.42 3.68 28.05%
NAPS 7.6551 6.8947 6.7286 6.0713 5.1535 5.1515 4.8956 7.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 10.68 8.00 10.10 8.25 7.65 6.00 5.95 -
P/RPS 81.90 67.42 71.53 66.75 41.15 35.08 46.66 9.82%
P/EPS 44.43 39.98 38.24 56.28 56.58 47.49 34.14 4.48%
EY 2.25 2.50 2.61 1.78 1.77 2.11 2.93 -4.30%
DY 1.40 1.25 1.49 1.21 1.57 1.00 0.84 8.88%
P/NAPS 1.51 1.26 1.65 1.50 1.09 0.86 0.89 9.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 -
Price 10.40 8.80 11.30 9.10 7.80 5.85 6.00 -
P/RPS 79.75 74.16 80.03 73.63 41.96 34.21 47.05 9.18%
P/EPS 43.26 43.98 42.79 62.07 57.69 46.30 34.42 3.88%
EY 2.31 2.27 2.34 1.61 1.73 2.16 2.90 -3.71%
DY 1.44 1.14 1.33 1.10 1.54 1.03 0.83 9.61%
P/NAPS 1.47 1.39 1.85 1.65 1.11 0.84 0.90 8.51%

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