[BKAWAN] YoY TTM Result on 30-Jun-2006 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 2.41%
YoY- 24.08%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 277,835 243,076 234,925 222,057 193,502 156,496 151,025 10.68%
PBT 376,233 519,083 289,046 301,594 299,206 276,219 243,595 7.50%
Tax -8,989 -6,255 -3,593 -24,336 -78,929 -76,673 -71,052 -29.12%
NP 367,244 512,828 285,453 277,258 220,277 199,546 172,543 13.40%
-
NP to SH 361,010 506,009 277,491 270,277 217,830 199,546 172,543 13.08%
-
Tax Rate 2.39% 1.21% 1.24% 8.07% 26.38% 27.76% 29.17% -
Total Cost -89,409 -269,752 -50,528 -55,201 -26,775 -43,050 -21,518 26.76%
-
Net Worth 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 7.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 253,959 238,136 167,701 133,005 89,638 69,409 72,074 23.33%
Div Payout % 70.35% 47.06% 60.43% 49.21% 41.15% 34.78% 41.77% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,814,369 2,737,743 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 7.97%
NOSH 426,419 431,820 433,451 289,183 289,164 289,168 289,150 6.68%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 132.18% 210.97% 121.51% 124.86% 113.84% 127.51% 114.25% -
ROE 12.83% 18.48% 11.41% 13.35% 10.51% 10.33% 9.72% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 65.16 56.29 54.20 76.79 66.92 54.12 52.23 3.75%
EPS 84.66 117.18 64.02 93.46 75.33 69.01 59.67 5.99%
DPS 59.00 55.00 38.69 46.00 31.00 24.00 25.00 15.37%
NAPS 6.60 6.34 5.61 7.00 7.17 6.68 6.14 1.21%
Adjusted Per Share Value based on latest NOSH - 289,183
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 62.62 54.79 52.95 50.05 43.61 35.27 34.04 10.68%
EPS 81.37 114.05 62.55 60.92 49.10 44.98 38.89 13.08%
DPS 57.24 53.67 37.80 29.98 20.20 15.64 16.25 23.32%
NAPS 6.3434 6.1707 5.4808 4.5626 4.6731 4.3538 4.0016 7.97%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 8.85 10.60 8.90 7.90 5.95 5.95 5.40 -
P/RPS 13.58 18.83 16.42 10.29 8.89 10.99 10.34 4.64%
P/EPS 10.45 9.05 13.90 8.45 7.90 8.62 9.05 2.42%
EY 9.57 11.05 7.19 11.83 12.66 11.60 11.05 -2.36%
DY 6.67 5.19 4.35 5.82 5.21 4.03 4.63 6.26%
P/NAPS 1.34 1.67 1.59 1.13 0.83 0.89 0.88 7.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 -
Price 9.30 8.30 8.10 9.25 5.95 5.70 5.35 -
P/RPS 14.27 14.74 14.95 12.05 8.89 10.53 10.24 5.68%
P/EPS 10.99 7.08 12.65 9.90 7.90 8.26 8.97 3.43%
EY 9.10 14.12 7.90 10.10 12.66 12.11 11.15 -3.32%
DY 6.34 6.63 4.78 4.97 5.21 4.21 4.67 5.22%
P/NAPS 1.41 1.31 1.44 1.32 0.83 0.85 0.87 8.37%

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