[BKAWAN] YoY TTM Result on 31-Dec-2004 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 10.04%
YoY- 25.4%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 216,097 233,328 218,986 169,311 151,285 155,079 163,073 4.80%
PBT 420,774 245,279 327,425 304,352 259,980 196,162 73,093 33.85%
Tax -5,343 -3,665 -59,602 -75,997 -77,876 -48,354 -12,628 -13.34%
NP 415,431 241,614 267,823 228,355 182,104 147,808 60,465 37.85%
-
NP to SH 408,896 234,292 261,340 228,355 182,104 147,808 50,397 41.73%
-
Tax Rate 1.27% 1.49% 18.20% 24.97% 29.95% 24.65% 17.28% -
Total Cost -199,334 -8,286 -48,837 -59,044 -30,819 7,271 102,608 -
-
Net Worth 2,658,626 2,313,357 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 8.54%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 216,713 159,041 115,644 86,752 72,301 72,126 57,264 24.82%
Div Payout % 53.00% 67.88% 44.25% 37.99% 39.70% 48.80% 113.63% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,658,626 2,313,357 2,350,689 2,067,354 1,914,519 1,745,095 1,624,856 8.54%
NOSH 432,297 289,169 289,137 289,140 289,202 288,445 289,635 6.89%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 192.24% 103.55% 122.30% 134.87% 120.37% 95.31% 37.08% -
ROE 15.38% 10.13% 11.12% 11.05% 9.51% 8.47% 3.10% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.99 80.69 75.74 58.56 52.31 53.76 56.30 -1.96%
EPS 94.59 81.02 90.39 78.98 62.97 51.24 17.40 32.58%
DPS 50.00 55.00 40.00 30.00 25.00 25.00 20.00 16.49%
NAPS 6.15 8.00 8.13 7.15 6.62 6.05 5.61 1.54%
Adjusted Per Share Value based on latest NOSH - 289,140
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.01 59.39 55.74 43.10 38.51 39.47 41.51 4.80%
EPS 104.08 59.64 66.52 58.13 46.35 37.62 12.83 41.72%
DPS 55.16 40.48 29.44 22.08 18.40 18.36 14.58 24.81%
NAPS 6.7673 5.8885 5.9835 5.2623 4.8733 4.442 4.1359 8.54%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.40 11.00 7.55 6.10 6.00 5.30 3.88 -
P/RPS 22.81 13.63 9.97 10.42 11.47 9.86 6.89 22.07%
P/EPS 12.05 13.58 8.35 7.72 9.53 10.34 22.30 -9.74%
EY 8.30 7.37 11.97 12.95 10.49 9.67 4.48 10.81%
DY 4.39 5.00 5.30 4.92 4.17 4.72 5.15 -2.62%
P/NAPS 1.85 1.38 0.93 0.85 0.91 0.88 0.69 17.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 -
Price 11.40 12.50 7.85 5.90 6.15 5.15 4.18 -
P/RPS 22.81 15.49 10.36 10.08 11.76 9.58 7.42 20.57%
P/EPS 12.05 15.43 8.68 7.47 9.77 10.05 24.02 -10.85%
EY 8.30 6.48 11.51 13.39 10.24 9.95 4.16 12.19%
DY 4.39 4.40 5.10 5.08 4.07 4.85 4.78 -1.40%
P/NAPS 1.85 1.56 0.97 0.83 0.93 0.85 0.75 16.23%

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