[BKAWAN] YoY TTM Result on 31-Mar-2002 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 72.24%
YoY- 52.94%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 181,871 153,486 150,374 163,322 159,001 125,555 7.68%
PBT 291,366 277,148 216,563 115,531 81,668 205,086 7.27%
Tax -76,892 -79,600 -59,316 -29,538 -14,035 -31,389 19.61%
NP 214,474 197,548 157,247 85,993 67,633 173,697 4.30%
-
NP to SH 214,474 197,548 157,247 86,802 56,756 173,697 4.30%
-
Tax Rate 26.39% 28.72% 27.39% 25.57% 17.19% 15.31% -
Total Cost -32,603 -44,062 -6,873 77,329 91,368 -48,142 -7.49%
-
Net Worth 2,023,823 1,923,311 1,744,011 1,650,617 1,565,715 1,564,573 5.27%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 89,638 69,409 72,074 57,495 57,746 58,104 9.05%
Div Payout % 41.79% 35.14% 45.84% 66.24% 101.75% 33.45% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,023,823 1,923,311 1,744,011 1,650,617 1,565,715 1,564,573 5.27%
NOSH 289,117 289,219 289,222 290,090 286,236 288,666 0.03%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 117.93% 128.71% 104.57% 52.65% 42.54% 138.34% -
ROE 10.60% 10.27% 9.02% 5.26% 3.62% 11.10% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 62.91 53.07 51.99 56.30 55.55 43.49 7.65%
EPS 74.18 68.30 54.37 29.92 19.83 60.17 4.27%
DPS 31.00 24.00 25.00 20.00 20.00 20.13 9.01%
NAPS 7.00 6.65 6.03 5.69 5.47 5.42 5.24%
Adjusted Per Share Value based on latest NOSH - 290,090
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 46.29 39.07 38.28 41.57 40.47 31.96 7.68%
EPS 54.59 50.28 40.03 22.09 14.45 44.21 4.30%
DPS 22.82 17.67 18.35 14.63 14.70 14.79 9.05%
NAPS 5.1515 4.8956 4.4392 4.2015 3.9854 3.9825 5.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.00 5.95 5.05 4.50 3.60 4.40 -
P/RPS 9.54 11.21 9.71 7.99 6.48 10.12 -1.17%
P/EPS 8.09 8.71 9.29 15.04 18.16 7.31 2.04%
EY 12.36 11.48 10.77 6.65 5.51 13.68 -2.00%
DY 5.17 4.03 4.95 4.44 5.56 4.57 2.49%
P/NAPS 0.86 0.89 0.84 0.79 0.66 0.81 1.20%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 - -
Price 5.85 6.00 5.30 4.90 3.60 0.00 -
P/RPS 9.30 11.31 10.19 8.70 6.48 0.00 -
P/EPS 7.89 8.78 9.75 16.38 18.16 0.00 -
EY 12.68 11.38 10.26 6.11 5.51 0.00 -
DY 5.30 4.00 4.72 4.08 5.56 0.00 -
P/NAPS 0.84 0.90 0.88 0.86 0.66 0.00 -

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