Highlights

[BKAWAN] QoQ Annualized Quarter Result on 2016-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     -12.80%    YoY -     70.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 22,467,710 22,519,680 16,969,251 16,410,882 16,529,418 17,801,036 14,055,308 36.67%
  QoQ % -0.23% 32.71% 3.40% -0.72% -7.14% 26.65% -
  Horiz. % 159.85% 160.22% 120.73% 116.76% 117.60% 126.65% 100.00%
PBT 1,903,008 2,055,212 1,822,586 2,086,205 2,414,298 3,754,644 1,241,522 32.91%
  QoQ % -7.41% 12.76% -12.64% -13.59% -35.70% 202.42% -
  Horiz. % 153.28% 165.54% 146.80% 168.04% 194.46% 302.42% 100.00%
Tax -413,674 -417,140 -45,691 -280,424 -302,258 -353,472 -271,054 32.52%
  QoQ % 0.83% -812.96% 83.71% 7.22% 14.49% -30.41% -
  Horiz. % 152.62% 153.90% 16.86% 103.46% 111.51% 130.41% 100.00%
NP 1,489,334 1,638,072 1,776,895 1,805,781 2,112,040 3,401,172 970,468 33.01%
  QoQ % -9.08% -7.81% -1.60% -14.50% -37.90% 250.47% -
  Horiz. % 153.47% 168.79% 183.10% 186.07% 217.63% 350.47% 100.00%
NP to SH 721,716 790,172 825,168 840,578 963,922 1,550,104 484,840 30.34%
  QoQ % -8.66% -4.24% -1.83% -12.80% -37.82% 219.71% -
  Horiz. % 148.86% 162.98% 170.19% 173.37% 198.81% 319.71% 100.00%
Tax Rate 21.74 % 20.30 % 2.51 % 13.44 % 12.52 % 9.41 % 21.83 % -0.27%
  QoQ % 7.09% 708.76% -81.32% 7.35% 33.05% -56.89% -
  Horiz. % 99.59% 92.99% 11.50% 61.57% 57.35% 43.11% 100.00%
Total Cost 20,978,376 20,881,608 15,192,356 14,605,101 14,417,378 14,399,864 13,084,840 36.94%
  QoQ % 0.46% 37.45% 4.02% 1.30% 0.12% 10.05% -
  Horiz. % 160.33% 159.59% 116.11% 111.62% 110.18% 110.05% 100.00%
Net Worth 6,631,049 6,452,988 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 11.58%
  QoQ % 2.76% 5.96% 5.82% 0.67% -3.82% 5.68% -
  Horiz. % 117.89% 114.72% 108.27% 102.32% 101.64% 105.68% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 121,447 - 223,149 81,173 121,809 - 203,799 -29.16%
  QoQ % 0.00% 0.00% 174.90% -33.36% 0.00% 0.00% -
  Horiz. % 59.59% 0.00% 109.49% 39.83% 59.77% 0.00% 100.00%
Div Payout % 16.83 % - % 27.04 % 9.66 % 12.64 % - % 42.03 % -45.64%
  QoQ % 0.00% 0.00% 179.92% -23.58% 0.00% 0.00% -
  Horiz. % 40.04% 0.00% 64.33% 22.98% 30.07% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,631,049 6,452,988 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 11.58%
  QoQ % 2.76% 5.96% 5.82% 0.67% -3.82% 5.68% -
  Horiz. % 117.89% 114.72% 108.27% 102.32% 101.64% 105.68% 100.00%
NOSH 404,826 405,084 405,727 405,867 406,032 406,296 407,599 -0.45%
  QoQ % -0.06% -0.16% -0.03% -0.04% -0.06% -0.32% -
  Horiz. % 99.32% 99.38% 99.54% 99.57% 99.62% 99.68% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.63 % 7.27 % 10.47 % 11.00 % 12.78 % 19.11 % 6.90 % -2.62%
  QoQ % -8.80% -30.56% -4.82% -13.93% -33.12% 176.96% -
  Horiz. % 96.09% 105.36% 151.74% 159.42% 185.22% 276.96% 100.00%
ROE 10.88 % 12.25 % 13.55 % 14.61 % 16.86 % 26.08 % 8.62 % 16.78%
  QoQ % -11.18% -9.59% -7.26% -13.35% -35.35% 202.55% -
  Horiz. % 126.22% 142.11% 157.19% 169.49% 195.59% 302.55% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5,549.97 5,559.26 4,182.43 4,043.41 4,070.96 4,381.29 3,448.31 37.30%
  QoQ % -0.17% 32.92% 3.44% -0.68% -7.08% 27.06% -
  Horiz. % 160.95% 161.22% 121.29% 117.26% 118.06% 127.06% 100.00%
EPS 178.28 195.08 203.38 207.11 237.40 381.52 118.95 30.93%
  QoQ % -8.61% -4.08% -1.80% -12.76% -37.78% 220.74% -
  Horiz. % 149.88% 164.00% 170.98% 174.12% 199.58% 320.74% 100.00%
DPS 30.00 0.00 55.00 20.00 30.00 0.00 50.00 -28.84%
  QoQ % 0.00% 0.00% 175.00% -33.33% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 110.00% 40.00% 60.00% 0.00% 100.00%
NAPS 16.3800 15.9300 15.0100 14.1800 14.0800 14.6300 13.8000 12.09%
  QoQ % 2.82% 6.13% 5.85% 0.71% -3.76% 6.01% -
  Horiz. % 118.70% 115.43% 108.77% 102.75% 102.03% 106.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5,153.72 5,165.64 3,892.47 3,764.39 3,791.58 4,083.27 3,224.06 36.67%
  QoQ % -0.23% 32.71% 3.40% -0.72% -7.14% 26.65% -
  Horiz. % 159.85% 160.22% 120.73% 116.76% 117.60% 126.65% 100.00%
EPS 165.55 181.25 189.28 192.81 221.11 355.57 111.21 30.34%
  QoQ % -8.66% -4.24% -1.83% -12.80% -37.82% 219.73% -
  Horiz. % 148.86% 162.98% 170.20% 173.37% 198.82% 319.73% 100.00%
DPS 27.86 0.00 51.19 18.62 27.94 0.00 46.75 -29.16%
  QoQ % 0.00% 0.00% 174.92% -33.36% 0.00% 0.00% -
  Horiz. % 59.59% 0.00% 109.50% 39.83% 59.76% 0.00% 100.00%
NAPS 15.2105 14.8021 13.9694 13.2015 13.1137 13.6348 12.9025 11.58%
  QoQ % 2.76% 5.96% 5.82% 0.67% -3.82% 5.68% -
  Horiz. % 117.89% 114.72% 108.27% 102.32% 101.64% 105.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 19.3800 18.4000 18.1800 17.8000 18.3000 17.5000 16.7800 -
P/RPS 0.35 0.33 0.43 0.44 0.45 0.40 0.49 -20.08%
  QoQ % 6.06% -23.26% -2.27% -2.22% 12.50% -18.37% -
  Horiz. % 71.43% 67.35% 87.76% 89.80% 91.84% 81.63% 100.00%
P/EPS 10.87 9.43 8.94 8.59 7.71 4.59 14.11 -15.95%
  QoQ % 15.27% 5.48% 4.07% 11.41% 67.97% -67.47% -
  Horiz. % 77.04% 66.83% 63.36% 60.88% 54.64% 32.53% 100.00%
EY 9.20 10.60 11.19 11.64 12.97 21.80 7.09 18.95%
  QoQ % -13.21% -5.27% -3.87% -10.25% -40.50% 207.48% -
  Horiz. % 129.76% 149.51% 157.83% 164.17% 182.93% 307.48% 100.00%
DY 1.55 0.00 3.03 1.12 1.64 0.00 2.98 -35.30%
  QoQ % 0.00% 0.00% 170.54% -31.71% 0.00% 0.00% -
  Horiz. % 52.01% 0.00% 101.68% 37.58% 55.03% 0.00% 100.00%
P/NAPS 1.18 1.16 1.21 1.26 1.30 1.20 1.22 -2.20%
  QoQ % 1.72% -4.13% -3.97% -3.08% 8.33% -1.64% -
  Horiz. % 96.72% 95.08% 99.18% 103.28% 106.56% 98.36% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 17/02/16 18/11/15 -
Price 18.4000 19.8000 18.3000 17.9600 17.6200 17.8000 17.5600 -
P/RPS 0.33 0.36 0.44 0.44 0.43 0.41 0.51 -25.17%
  QoQ % -8.33% -18.18% 0.00% 2.33% 4.88% -19.61% -
  Horiz. % 64.71% 70.59% 86.27% 86.27% 84.31% 80.39% 100.00%
P/EPS 10.32 10.15 9.00 8.67 7.42 4.67 14.76 -21.21%
  QoQ % 1.67% 12.78% 3.81% 16.85% 58.89% -68.36% -
  Horiz. % 69.92% 68.77% 60.98% 58.74% 50.27% 31.64% 100.00%
EY 9.69 9.85 11.11 11.53 13.47 21.43 6.77 26.98%
  QoQ % -1.62% -11.34% -3.64% -14.40% -37.14% 216.54% -
  Horiz. % 143.13% 145.49% 164.11% 170.31% 198.97% 316.54% 100.00%
DY 1.63 0.00 3.01 1.11 1.70 0.00 2.85 -31.08%
  QoQ % 0.00% 0.00% 171.17% -34.71% 0.00% 0.00% -
  Horiz. % 57.19% 0.00% 105.61% 38.95% 59.65% 0.00% 100.00%
P/NAPS 1.12 1.24 1.22 1.27 1.25 1.22 1.27 -8.03%
  QoQ % -9.68% 1.64% -3.94% 1.60% 2.46% -3.94% -
  Horiz. % 88.19% 97.64% 96.06% 100.00% 98.43% 96.06% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers