[BKAWAN] YoY TTM Result on 30-Sep-2005 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 5.6%
YoY- 10.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 284,087 219,242 231,858 213,029 158,950 151,364 154,906 10.62%
PBT 522,780 359,904 276,766 317,187 280,755 259,473 160,220 21.76%
Tax -8,749 -4,447 -3,001 -82,791 -73,232 -74,094 -38,507 -21.86%
NP 514,031 355,457 273,765 234,396 207,523 185,379 121,713 27.11%
-
NP to SH 505,539 348,413 266,522 230,025 207,523 185,379 121,713 26.75%
-
Tax Rate 1.67% 1.24% 1.08% 26.10% 26.08% 28.56% 24.03% -
Total Cost -229,944 -136,215 -41,907 -21,367 -48,573 -34,015 33,193 -
-
Net Worth 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 12.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 276,093 216,713 159,041 115,644 86,752 72,301 72,126 25.04%
Div Payout % 54.61% 62.20% 59.67% 50.27% 41.80% 39.00% 59.26% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 1,440,037 12.18%
NOSH 431,231 433,366 289,149 289,110 289,167 289,200 288,007 6.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 180.94% 162.13% 118.07% 110.03% 130.56% 122.47% 78.57% -
ROE 17.60% 13.60% 11.52% 11.37% 10.49% 10.68% 8.45% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 65.88 50.59 80.19 73.68 54.97 52.34 53.79 3.43%
EPS 117.23 80.40 92.17 79.56 71.77 64.10 42.26 18.51%
DPS 64.00 50.01 55.00 40.00 30.00 25.00 25.00 16.94%
NAPS 6.66 5.91 8.00 7.00 6.84 6.00 5.00 4.88%
Adjusted Per Share Value based on latest NOSH - 289,110
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 64.03 49.42 52.26 48.02 35.83 34.12 34.92 10.62%
EPS 113.95 78.53 60.07 51.85 46.77 41.78 27.43 26.76%
DPS 62.23 48.85 35.85 26.07 19.55 16.30 16.26 25.04%
NAPS 6.4733 5.7728 5.2138 4.5615 4.4581 3.9111 3.2458 12.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 7.50 8.70 8.65 6.90 5.75 5.35 4.90 -
P/RPS 11.38 17.20 10.79 9.36 10.46 10.22 9.11 3.77%
P/EPS 6.40 10.82 9.38 8.67 8.01 8.35 11.59 -9.41%
EY 15.63 9.24 10.66 11.53 12.48 11.98 8.62 10.41%
DY 8.53 5.75 6.36 5.80 5.22 4.67 5.10 8.94%
P/NAPS 1.13 1.47 1.08 0.99 0.84 0.89 0.98 2.39%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 22/11/06 23/11/05 22/11/04 21/11/03 27/11/02 -
Price 7.00 10.00 10.80 6.80 5.85 5.70 5.15 -
P/RPS 10.63 19.77 13.47 9.23 10.64 10.89 9.58 1.74%
P/EPS 5.97 12.44 11.72 8.55 8.15 8.89 12.19 -11.20%
EY 16.75 8.04 8.53 11.70 12.27 11.25 8.21 12.60%
DY 9.14 5.00 5.09 5.88 5.13 4.39 4.85 11.12%
P/NAPS 1.05 1.69 1.35 0.97 0.86 0.95 1.03 0.32%

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