[BKAWAN] YoY Quarter Result on 31-Mar-2008 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -18.86%
YoY- 79.43%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 69,776 55,470 50,617 60,989 53,598 53,771 49,443 5.90%
PBT 190,574 104,550 88,913 117,275 65,878 41,436 58,164 21.86%
Tax -3,857 -1,814 -2,252 -1,533 -682 -965 -21,634 -24.96%
NP 186,717 102,736 86,661 115,742 65,196 40,471 36,530 31.23%
-
NP to SH 184,665 102,260 85,355 114,073 63,576 39,104 36,530 30.98%
-
Tax Rate 2.02% 1.74% 2.53% 1.31% 1.04% 2.33% 37.19% -
Total Cost -116,941 -47,266 -36,044 -54,753 -11,598 13,300 12,913 -
-
Net Worth 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 2,023,823 8.54%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 62,782 63,806 42,656 64,789 43,366 34,707 17,347 23.89%
Div Payout % 34.00% 62.40% 49.98% 56.80% 68.21% 88.76% 47.49% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 2,023,823 8.54%
NOSH 418,551 425,374 426,561 431,931 433,669 289,230 289,117 6.35%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 267.59% 185.21% 171.21% 189.78% 121.64% 75.27% 73.88% -
ROE 5.58% 3.40% 3.15% 4.32% 2.67% 1.93% 1.80% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 16.67 13.04 11.87 14.12 12.36 18.59 17.10 -0.42%
EPS 44.12 24.04 20.01 26.41 14.66 9.02 12.63 23.16%
DPS 15.00 15.00 10.00 15.00 10.00 12.00 6.00 16.49%
NAPS 7.91 7.07 6.35 6.12 5.50 7.00 7.00 2.05%
Adjusted Per Share Value based on latest NOSH - 431,931
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 17.76 14.12 12.88 15.52 13.64 13.69 12.59 5.89%
EPS 47.00 26.03 21.73 29.04 16.18 9.95 9.30 30.98%
DPS 15.98 16.24 10.86 16.49 11.04 8.83 4.42 23.87%
NAPS 8.4272 7.6551 6.8947 6.7286 6.0713 5.1535 5.1515 8.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 15.24 10.68 8.00 10.10 8.25 7.65 6.00 -
P/RPS 91.42 81.90 67.42 71.53 66.75 41.15 35.08 17.30%
P/EPS 34.54 44.43 39.98 38.24 56.28 56.58 47.49 -5.16%
EY 2.90 2.25 2.50 2.61 1.78 1.77 2.11 5.44%
DY 0.98 1.40 1.25 1.49 1.21 1.57 1.00 -0.33%
P/NAPS 1.93 1.51 1.26 1.65 1.50 1.09 0.86 14.41%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 -
Price 16.22 10.40 8.80 11.30 9.10 7.80 5.85 -
P/RPS 97.30 79.75 74.16 80.03 73.63 41.96 34.21 19.02%
P/EPS 36.76 43.26 43.98 42.79 62.07 57.69 46.30 -3.77%
EY 2.72 2.31 2.27 2.34 1.61 1.73 2.16 3.91%
DY 0.92 1.44 1.14 1.33 1.10 1.54 1.03 -1.86%
P/NAPS 2.05 1.47 1.39 1.85 1.65 1.11 0.84 16.02%

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