[BKAWAN] YoY TTM Result on 31-Mar-2004 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 8.48%
YoY- 25.63%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 233,155 223,314 181,871 153,486 150,374 163,322 159,001 6.58%
PBT 269,721 310,697 291,366 277,148 216,563 115,531 81,668 22.02%
Tax -3,382 -38,933 -76,892 -79,600 -59,316 -29,538 -14,035 -21.10%
NP 266,339 271,764 214,474 197,548 157,247 85,993 67,633 25.65%
-
NP to SH 258,764 263,914 214,474 197,548 157,247 86,802 56,756 28.75%
-
Tax Rate 1.25% 12.53% 26.39% 28.72% 27.39% 25.57% 17.19% -
Total Cost -33,184 -48,450 -32,603 -44,062 -6,873 77,329 91,368 -
-
Net Worth 2,385,184 2,024,615 2,023,823 1,923,311 1,744,011 1,650,617 1,565,715 7.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 167,701 133,005 89,638 69,409 72,074 57,495 57,746 19.43%
Div Payout % 64.81% 50.40% 41.79% 35.14% 45.84% 66.24% 101.75% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,385,184 2,024,615 2,023,823 1,923,311 1,744,011 1,650,617 1,565,715 7.26%
NOSH 433,669 289,230 289,117 289,219 289,222 290,090 286,236 7.16%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 114.23% 121.70% 117.93% 128.71% 104.57% 52.65% 42.54% -
ROE 10.85% 13.04% 10.60% 10.27% 9.02% 5.26% 3.62% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 53.76 77.21 62.91 53.07 51.99 56.30 55.55 -0.54%
EPS 59.67 91.25 74.18 68.30 54.37 29.92 19.83 20.14%
DPS 38.67 46.00 31.00 24.00 25.00 20.00 20.00 11.60%
NAPS 5.50 7.00 7.00 6.65 6.03 5.69 5.47 0.09%
Adjusted Per Share Value based on latest NOSH - 289,219
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 59.35 56.84 46.29 39.07 38.28 41.57 40.47 6.58%
EPS 65.87 67.18 54.59 50.28 40.03 22.09 14.45 28.75%
DPS 42.69 33.86 22.82 17.67 18.35 14.63 14.70 19.43%
NAPS 6.0713 5.1535 5.1515 4.8956 4.4392 4.2015 3.9854 7.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.25 7.65 6.00 5.95 5.05 4.50 3.60 -
P/RPS 15.35 9.91 9.54 11.21 9.71 7.99 6.48 15.44%
P/EPS 13.83 8.38 8.09 8.71 9.29 15.04 18.16 -4.43%
EY 7.23 11.93 12.36 11.48 10.77 6.65 5.51 4.62%
DY 4.69 6.01 5.17 4.03 4.95 4.44 5.56 -2.79%
P/NAPS 1.50 1.09 0.86 0.89 0.84 0.79 0.66 14.65%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 -
Price 9.10 7.80 5.85 6.00 5.30 4.90 3.60 -
P/RPS 16.93 10.10 9.30 11.31 10.19 8.70 6.48 17.34%
P/EPS 15.25 8.55 7.89 8.78 9.75 16.38 18.16 -2.86%
EY 6.56 11.70 12.68 11.38 10.26 6.11 5.51 2.94%
DY 4.25 5.90 5.30 4.00 4.72 4.08 5.56 -4.37%
P/NAPS 1.65 1.11 0.84 0.90 0.88 0.86 0.66 16.49%

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