[BKAWAN] YoY TTM Result on 30-Sep-2006 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -1.39%
YoY- 15.87%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 238,148 284,087 219,242 231,858 213,029 158,950 151,364 7.83%
PBT 350,716 522,780 359,904 276,766 317,187 280,755 259,473 5.14%
Tax -9,029 -8,749 -4,447 -3,001 -82,791 -73,232 -74,094 -29.56%
NP 341,687 514,031 355,457 273,765 234,396 207,523 185,379 10.71%
-
NP to SH 337,348 505,539 348,413 266,522 230,025 207,523 185,379 10.48%
-
Tax Rate 2.57% 1.67% 1.24% 1.08% 26.10% 26.08% 28.56% -
Total Cost -103,539 -229,944 -136,215 -41,907 -21,367 -48,573 -34,015 20.36%
-
Net Worth 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 9.28%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 170,535 276,093 216,713 159,041 115,644 86,752 72,301 15.35%
Div Payout % 50.55% 54.61% 62.20% 59.67% 50.27% 41.80% 39.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,958,282 2,872,000 2,561,196 2,313,194 2,023,773 1,977,903 1,735,202 9.28%
NOSH 426,265 431,231 433,366 289,149 289,110 289,167 289,200 6.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 143.48% 180.94% 162.13% 118.07% 110.03% 130.56% 122.47% -
ROE 11.40% 17.60% 13.60% 11.52% 11.37% 10.49% 10.68% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 55.87 65.88 50.59 80.19 73.68 54.97 52.34 1.09%
EPS 79.14 117.23 80.40 92.17 79.56 71.77 64.10 3.57%
DPS 40.00 64.00 50.01 55.00 40.00 30.00 25.00 8.14%
NAPS 6.94 6.66 5.91 8.00 7.00 6.84 6.00 2.45%
Adjusted Per Share Value based on latest NOSH - 289,149
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 60.62 72.31 55.81 59.02 54.22 40.46 38.53 7.83%
EPS 85.87 128.68 88.69 67.84 58.55 52.82 47.19 10.48%
DPS 43.41 70.28 55.16 40.48 29.44 22.08 18.40 15.36%
NAPS 7.5301 7.3104 6.5193 5.888 5.1513 5.0346 4.4168 9.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 9.26 7.50 8.70 8.65 6.90 5.75 5.35 -
P/RPS 16.57 11.38 17.20 10.79 9.36 10.46 10.22 8.37%
P/EPS 11.70 6.40 10.82 9.38 8.67 8.01 8.35 5.77%
EY 8.55 15.63 9.24 10.66 11.53 12.48 11.98 -5.46%
DY 4.32 8.53 5.75 6.36 5.80 5.22 4.67 -1.28%
P/NAPS 1.33 1.13 1.47 1.08 0.99 0.84 0.89 6.91%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 20/11/07 22/11/06 23/11/05 22/11/04 21/11/03 -
Price 10.12 7.00 10.00 10.80 6.80 5.85 5.70 -
P/RPS 18.11 10.63 19.77 13.47 9.23 10.64 10.89 8.83%
P/EPS 12.79 5.97 12.44 11.72 8.55 8.15 8.89 6.24%
EY 7.82 16.75 8.04 8.53 11.70 12.27 11.25 -5.87%
DY 3.95 9.14 5.00 5.09 5.88 5.13 4.39 -1.74%
P/NAPS 1.46 1.05 1.69 1.35 0.97 0.86 0.95 7.41%

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