[BKAWAN] YoY TTM Result on 31-Mar-2008 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 12.35%
YoY- 77.53%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 248,533 229,512 288,502 223,488 233,155 223,314 181,871 5.33%
PBT 692,265 431,698 401,333 472,171 269,721 310,697 291,366 15.50%
Tax -6,814 -4,628 -11,691 -6,194 -3,382 -38,933 -76,892 -33.21%
NP 685,451 427,070 389,642 465,977 266,339 271,764 214,474 21.35%
-
NP to SH 682,297 426,221 380,134 459,393 258,764 263,914 214,474 21.26%
-
Tax Rate 0.98% 1.07% 2.91% 1.31% 1.25% 12.53% 26.39% -
Total Cost -436,918 -197,558 -101,140 -242,489 -33,184 -48,450 -32,603 54.08%
-
Net Worth 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 2,023,823 8.54%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 274,212 191,685 253,959 238,136 167,701 133,005 89,638 20.47%
Div Payout % 40.19% 44.97% 66.81% 51.84% 64.81% 50.40% 41.79% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,310,743 3,007,396 2,708,666 2,643,418 2,385,184 2,024,615 2,023,823 8.54%
NOSH 418,551 425,374 426,561 431,931 433,669 289,230 289,117 6.35%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 275.80% 186.08% 135.06% 208.50% 114.23% 121.70% 117.93% -
ROE 20.61% 14.17% 14.03% 17.38% 10.85% 13.04% 10.60% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 59.38 53.96 67.63 51.74 53.76 77.21 62.91 -0.95%
EPS 163.01 100.20 89.12 106.36 59.67 91.25 74.18 14.01%
DPS 65.00 45.00 59.00 55.00 38.67 46.00 31.00 13.12%
NAPS 7.91 7.07 6.35 6.12 5.50 7.00 7.00 2.05%
Adjusted Per Share Value based on latest NOSH - 431,931
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 56.02 51.73 65.03 50.37 52.55 50.33 40.99 5.34%
EPS 153.79 96.07 85.68 103.54 58.32 59.48 48.34 21.26%
DPS 61.81 43.20 57.24 53.67 37.80 29.98 20.20 20.47%
NAPS 7.4622 6.7785 6.1052 5.9581 5.3761 4.5634 4.5616 8.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 15.24 10.68 8.00 10.10 8.25 7.65 6.00 -
P/RPS 25.67 19.79 11.83 19.52 15.35 9.91 9.54 17.92%
P/EPS 9.35 10.66 8.98 9.50 13.83 8.38 8.09 2.44%
EY 10.70 9.38 11.14 10.53 7.23 11.93 12.36 -2.37%
DY 4.27 4.21 7.37 5.45 4.69 6.01 5.17 -3.13%
P/NAPS 1.93 1.51 1.26 1.65 1.50 1.09 0.86 14.41%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 -
Price 16.22 10.40 8.80 11.30 9.10 7.80 5.85 -
P/RPS 27.32 19.28 13.01 21.84 16.93 10.10 9.30 19.66%
P/EPS 9.95 10.38 9.87 10.62 15.25 8.55 7.89 3.94%
EY 10.05 9.63 10.13 9.41 6.56 11.70 12.68 -3.79%
DY 4.01 4.33 6.70 4.87 4.25 5.90 5.30 -4.54%
P/NAPS 2.05 1.47 1.39 1.85 1.65 1.11 0.84 16.02%

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