[BKAWAN] YoY TTM Result on 30-Jun-2003 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 9.73%
YoY- 65.39%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 222,057 193,502 156,496 151,025 158,225 161,419 165,259 5.04%
PBT 301,594 299,206 276,219 243,595 133,962 75,533 226,490 4.88%
Tax -24,336 -78,929 -76,673 -71,052 -30,447 -12,570 -37,048 -6.76%
NP 277,258 220,277 199,546 172,543 103,515 62,963 189,442 6.55%
-
NP to SH 270,277 217,830 199,546 172,543 104,324 52,086 189,442 6.09%
-
Tax Rate 8.07% 26.38% 27.76% 29.17% 22.73% 16.64% 16.36% -
Total Cost -55,201 -26,775 -43,050 -21,518 54,710 98,456 -24,183 14.73%
-
Net Worth 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 1,609,488 3.89%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 133,005 89,638 69,409 72,074 57,495 57,746 58,104 14.79%
Div Payout % 49.21% 41.15% 34.78% 41.77% 55.11% 110.87% 30.67% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 1,609,488 3.89%
NOSH 289,183 289,164 289,168 289,150 288,858 291,447 291,574 -0.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 124.86% 113.84% 127.51% 114.25% 65.42% 39.01% 114.63% -
ROE 13.35% 10.51% 10.33% 9.72% 6.28% 3.23% 11.77% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 76.79 66.92 54.12 52.23 54.78 55.39 56.68 5.18%
EPS 93.46 75.33 69.01 59.67 36.12 17.87 64.97 6.24%
DPS 46.00 31.00 24.00 25.00 20.00 20.00 20.00 14.88%
NAPS 7.00 7.17 6.68 6.14 5.75 5.53 5.52 4.03%
Adjusted Per Share Value based on latest NOSH - 289,150
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.05 43.61 35.27 34.04 35.66 36.38 37.25 5.04%
EPS 60.92 49.10 44.98 38.89 23.51 11.74 42.70 6.09%
DPS 29.98 20.20 15.64 16.25 12.96 13.02 13.10 14.78%
NAPS 4.5626 4.6731 4.3538 4.0016 3.7437 3.6327 3.6277 3.89%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.90 5.95 5.95 5.40 5.00 3.62 4.12 -
P/RPS 10.29 8.89 10.99 10.34 9.13 6.54 7.27 5.95%
P/EPS 8.45 7.90 8.62 9.05 13.84 20.26 6.34 4.90%
EY 11.83 12.66 11.60 11.05 7.22 4.94 15.77 -4.67%
DY 5.82 5.21 4.03 4.63 4.00 5.52 4.85 3.08%
P/NAPS 1.13 0.83 0.89 0.88 0.87 0.65 0.75 7.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 29/08/00 -
Price 9.25 5.95 5.70 5.35 5.05 3.80 4.00 -
P/RPS 12.05 8.89 10.53 10.24 9.22 6.86 7.06 9.31%
P/EPS 9.90 7.90 8.26 8.97 13.98 21.26 6.16 8.22%
EY 10.10 12.66 12.11 11.15 7.15 4.70 16.24 -7.60%
DY 4.97 5.21 4.21 4.67 3.96 5.26 5.00 -0.10%
P/NAPS 1.32 0.83 0.85 0.87 0.88 0.69 0.72 10.62%

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