[BKAWAN] YoY TTM Result on 31-Dec-2005 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 13.61%
YoY- 14.44%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 298,874 216,097 233,328 218,986 169,311 151,285 155,079 11.54%
PBT 429,695 420,774 245,279 327,425 304,352 259,980 196,162 13.94%
Tax -10,972 -5,343 -3,665 -59,602 -75,997 -77,876 -48,354 -21.88%
NP 418,723 415,431 241,614 267,823 228,355 182,104 147,808 18.93%
-
NP to SH 408,852 408,896 234,292 261,340 228,355 182,104 147,808 18.46%
-
Tax Rate 2.55% 1.27% 1.49% 18.20% 24.97% 29.95% 24.65% -
Total Cost -119,849 -199,334 -8,286 -48,837 -59,044 -30,819 7,271 -
-
Net Worth 2,819,752 2,658,626 2,313,357 2,350,689 2,067,354 1,914,519 1,745,095 8.31%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 276,093 216,713 159,041 115,644 86,752 72,301 72,126 25.04%
Div Payout % 67.53% 53.00% 67.88% 44.25% 37.99% 39.70% 48.80% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,819,752 2,658,626 2,313,357 2,350,689 2,067,354 1,914,519 1,745,095 8.31%
NOSH 426,588 432,297 289,169 289,137 289,140 289,202 288,445 6.73%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 140.10% 192.24% 103.55% 122.30% 134.87% 120.37% 95.31% -
ROE 14.50% 15.38% 10.13% 11.12% 11.05% 9.51% 8.47% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 70.06 49.99 80.69 75.74 58.56 52.31 53.76 4.50%
EPS 95.84 94.59 81.02 90.39 78.98 62.97 51.24 10.98%
DPS 64.00 50.00 55.00 40.00 30.00 25.00 25.00 16.94%
NAPS 6.61 6.15 8.00 8.13 7.15 6.62 6.05 1.48%
Adjusted Per Share Value based on latest NOSH - 289,137
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 67.36 48.71 52.59 49.36 38.16 34.10 34.95 11.54%
EPS 92.15 92.16 52.81 58.90 51.47 41.05 33.32 18.45%
DPS 62.23 48.85 35.85 26.07 19.55 16.30 16.26 25.04%
NAPS 6.3556 5.9924 5.2142 5.2983 4.6597 4.3152 3.9334 8.31%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 7.90 11.40 11.00 7.55 6.10 6.00 5.30 -
P/RPS 11.28 22.81 13.63 9.97 10.42 11.47 9.86 2.26%
P/EPS 8.24 12.05 13.58 8.35 7.72 9.53 10.34 -3.70%
EY 12.13 8.30 7.37 11.97 12.95 10.49 9.67 3.84%
DY 8.10 4.39 5.00 5.30 4.92 4.17 4.72 9.40%
P/NAPS 1.20 1.85 1.38 0.93 0.85 0.91 0.88 5.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 -
Price 8.40 11.40 12.50 7.85 5.90 6.15 5.15 -
P/RPS 11.99 22.81 15.49 10.36 10.08 11.76 9.58 3.80%
P/EPS 8.76 12.05 15.43 8.68 7.47 9.77 10.05 -2.26%
EY 11.41 8.30 6.48 11.51 13.39 10.24 9.95 2.30%
DY 7.62 4.39 4.40 5.10 5.08 4.07 4.85 7.81%
P/NAPS 1.27 1.85 1.56 0.97 0.83 0.93 0.85 6.91%

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