[BKAWAN] YoY TTM Result on 31-Dec-2006 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -12.09%
YoY- -10.35%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 224,659 298,874 216,097 233,328 218,986 169,311 151,285 6.80%
PBT 416,061 429,695 420,774 245,279 327,425 304,352 259,980 8.14%
Tax -5,066 -10,972 -5,343 -3,665 -59,602 -75,997 -77,876 -36.55%
NP 410,995 418,723 415,431 241,614 267,823 228,355 182,104 14.51%
-
NP to SH 409,316 408,852 408,896 234,292 261,340 228,355 182,104 14.43%
-
Tax Rate 1.22% 2.55% 1.27% 1.49% 18.20% 24.97% 29.95% -
Total Cost -186,336 -119,849 -199,334 -8,286 -48,837 -59,044 -30,819 34.93%
-
Net Worth 3,073,247 2,819,752 2,658,626 2,313,357 2,350,689 2,067,354 1,914,519 8.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 170,535 276,093 216,713 159,041 115,644 86,752 72,301 15.35%
Div Payout % 41.66% 67.53% 53.00% 67.88% 44.25% 37.99% 39.70% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,073,247 2,819,752 2,658,626 2,313,357 2,350,689 2,067,354 1,914,519 8.19%
NOSH 425,657 426,588 432,297 289,169 289,137 289,140 289,202 6.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 182.94% 140.10% 192.24% 103.55% 122.30% 134.87% 120.37% -
ROE 13.32% 14.50% 15.38% 10.13% 11.12% 11.05% 9.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.78 70.06 49.99 80.69 75.74 58.56 52.31 0.14%
EPS 96.16 95.84 94.59 81.02 90.39 78.98 62.97 7.30%
DPS 40.00 64.00 50.00 55.00 40.00 30.00 25.00 8.14%
NAPS 7.22 6.61 6.15 8.00 8.13 7.15 6.62 1.45%
Adjusted Per Share Value based on latest NOSH - 289,169
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 50.64 67.36 48.71 52.59 49.36 38.16 34.10 6.80%
EPS 92.26 92.15 92.16 52.81 58.90 51.47 41.05 14.43%
DPS 38.44 62.23 48.85 35.85 26.07 19.55 16.30 15.35%
NAPS 6.9269 6.3556 5.9924 5.2142 5.2983 4.6597 4.3152 8.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 10.28 7.90 11.40 11.00 7.55 6.10 6.00 -
P/RPS 19.48 11.28 22.81 13.63 9.97 10.42 11.47 9.22%
P/EPS 10.69 8.24 12.05 13.58 8.35 7.72 9.53 1.93%
EY 9.35 12.13 8.30 7.37 11.97 12.95 10.49 -1.89%
DY 3.89 8.10 4.39 5.00 5.30 4.92 4.17 -1.15%
P/NAPS 1.42 1.20 1.85 1.38 0.93 0.85 0.91 7.69%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 -
Price 10.08 8.40 11.40 12.50 7.85 5.90 6.15 -
P/RPS 19.10 11.99 22.81 15.49 10.36 10.08 11.76 8.41%
P/EPS 10.48 8.76 12.05 15.43 8.68 7.47 9.77 1.17%
EY 9.54 11.41 8.30 6.48 11.51 13.39 10.24 -1.17%
DY 3.97 7.62 4.39 4.40 5.10 5.08 4.07 -0.41%
P/NAPS 1.40 1.27 1.85 1.56 0.97 0.83 0.93 7.04%

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