Highlights

[BKAWAN] QoQ Annualized Quarter Result on 2014-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -10.30%    YoY -     -25.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 14,055,308 13,351,073 12,748,354 12,858,188 11,499,664 11,506,165 11,220,298 16.19%
  QoQ % 5.27% 4.73% -0.85% 11.81% -0.06% 2.55% -
  Horiz. % 125.27% 118.99% 113.62% 114.60% 102.49% 102.55% 100.00%
PBT 1,241,522 1,298,690 1,278,164 1,273,096 1,417,281 1,546,868 1,721,288 -19.56%
  QoQ % -4.40% 1.61% 0.40% -10.17% -8.38% -10.13% -
  Horiz. % 72.13% 75.45% 74.26% 73.96% 82.34% 89.87% 100.00%
Tax -271,054 -276,905 -292,020 -285,888 -310,566 -323,212 -355,052 -16.46%
  QoQ % 2.11% 5.18% -2.14% 7.95% 3.91% 8.97% -
  Horiz. % 76.34% 77.99% 82.25% 80.52% 87.47% 91.03% 100.00%
NP 970,468 1,021,785 986,144 987,208 1,106,715 1,223,656 1,366,236 -20.37%
  QoQ % -5.02% 3.61% -0.11% -10.80% -9.56% -10.44% -
  Horiz. % 71.03% 74.79% 72.18% 72.26% 81.00% 89.56% 100.00%
NP to SH 484,840 492,677 475,692 467,816 521,546 574,289 640,378 -16.92%
  QoQ % -1.59% 3.57% 1.68% -10.30% -9.18% -10.32% -
  Horiz. % 75.71% 76.94% 74.28% 73.05% 81.44% 89.68% 100.00%
Tax Rate 21.83 % 21.32 % 22.85 % 22.46 % 21.91 % 20.89 % 20.63 % 3.84%
  QoQ % 2.39% -6.70% 1.74% 2.51% 4.88% 1.26% -
  Horiz. % 105.82% 103.34% 110.76% 108.87% 106.20% 101.26% 100.00%
Total Cost 13,084,840 12,329,288 11,762,210 11,870,980 10,392,949 10,282,509 9,854,062 20.79%
  QoQ % 6.13% 4.82% -0.92% 14.22% 1.07% 4.35% -
  Horiz. % 132.79% 125.12% 119.36% 120.47% 105.47% 104.35% 100.00%
Net Worth 5,624,877 5,176,130 4,962,607 4,869,338 4,657,614 4,664,522 4,789,416 11.30%
  QoQ % 8.67% 4.30% 1.92% 4.55% -0.15% -2.61% -
  Horiz. % 117.44% 108.07% 103.62% 101.67% 97.25% 97.39% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 203,799 81,578 122,432 - 246,652 82,339 123,864 39.33%
  QoQ % 149.82% -33.37% 0.00% 0.00% 199.56% -33.52% -
  Horiz. % 164.53% 65.86% 98.84% 0.00% 199.13% 66.48% 100.00%
Div Payout % 42.03 % 16.56 % 25.74 % - % 47.29 % 14.34 % 19.34 % 67.70%
  QoQ % 153.80% -35.66% 0.00% 0.00% 229.78% -25.85% -
  Horiz. % 217.32% 85.63% 133.09% 0.00% 244.52% 74.15% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 5,624,877 5,176,130 4,962,607 4,869,338 4,657,614 4,664,522 4,789,416 11.30%
  QoQ % 8.67% 4.30% 1.92% 4.55% -0.15% -2.61% -
  Horiz. % 117.44% 108.07% 103.62% 101.67% 97.25% 97.39% 100.00%
NOSH 407,599 407,890 408,109 408,501 411,086 411,696 412,880 -0.85%
  QoQ % -0.07% -0.05% -0.10% -0.63% -0.15% -0.29% -
  Horiz. % 98.72% 98.79% 98.84% 98.94% 99.57% 99.71% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.90 % 7.65 % 7.74 % 7.68 % 9.62 % 10.63 % 12.18 % -31.51%
  QoQ % -9.80% -1.16% 0.78% -20.17% -9.50% -12.73% -
  Horiz. % 56.65% 62.81% 63.55% 63.05% 78.98% 87.27% 100.00%
ROE 8.62 % 9.52 % 9.59 % 9.61 % 11.20 % 12.31 % 13.37 % -25.35%
  QoQ % -9.45% -0.73% -0.21% -14.20% -9.02% -7.93% -
  Horiz. % 64.47% 71.20% 71.73% 71.88% 83.77% 92.07% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3,448.31 3,273.20 3,123.76 3,147.65 2,797.38 2,794.82 2,717.56 17.19%
  QoQ % 5.35% 4.78% -0.76% 12.52% 0.09% 2.84% -
  Horiz. % 126.89% 120.45% 114.95% 115.83% 102.94% 102.84% 100.00%
EPS 118.95 120.79 116.56 114.52 126.87 139.49 155.10 -16.20%
  QoQ % -1.52% 3.63% 1.78% -9.73% -9.05% -10.06% -
  Horiz. % 76.69% 77.88% 75.15% 73.84% 81.80% 89.94% 100.00%
DPS 50.00 20.00 30.00 0.00 60.00 20.00 30.00 40.53%
  QoQ % 150.00% -33.33% 0.00% 0.00% 200.00% -33.33% -
  Horiz. % 166.67% 66.67% 100.00% 0.00% 200.00% 66.67% 100.00%
NAPS 13.8000 12.6900 12.1600 11.9200 11.3300 11.3300 11.6000 12.26%
  QoQ % 8.75% 4.36% 2.01% 5.21% 0.00% -2.33% -
  Horiz. % 118.97% 109.40% 104.83% 102.76% 97.67% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3,224.06 3,062.52 2,924.26 2,949.46 2,637.83 2,639.33 2,573.75 16.19%
  QoQ % 5.27% 4.73% -0.85% 11.81% -0.06% 2.55% -
  Horiz. % 125.27% 118.99% 113.62% 114.60% 102.49% 102.55% 100.00%
EPS 111.21 113.01 109.12 107.31 119.63 131.73 146.89 -16.92%
  QoQ % -1.59% 3.56% 1.69% -10.30% -9.19% -10.32% -
  Horiz. % 75.71% 76.94% 74.29% 73.05% 81.44% 89.68% 100.00%
DPS 46.75 18.71 28.08 0.00 56.58 18.89 28.41 39.34%
  QoQ % 149.87% -33.37% 0.00% 0.00% 199.52% -33.51% -
  Horiz. % 164.55% 65.86% 98.84% 0.00% 199.16% 66.49% 100.00%
NAPS 12.9025 11.8732 11.3834 11.1695 10.6838 10.6996 10.9861 11.30%
  QoQ % 8.67% 4.30% 1.92% 4.55% -0.15% -2.61% -
  Horiz. % 117.44% 108.07% 103.62% 101.67% 97.25% 97.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 16.7800 18.2200 18.2400 17.3400 19.1000 19.8000 19.7000 -
P/RPS 0.49 0.56 0.58 0.55 0.68 0.71 0.72 -22.61%
  QoQ % -12.50% -3.45% 5.45% -19.12% -4.23% -1.39% -
  Horiz. % 68.06% 77.78% 80.56% 76.39% 94.44% 98.61% 100.00%
P/EPS 14.11 15.08 15.65 15.14 15.05 14.19 12.70 7.26%
  QoQ % -6.43% -3.64% 3.37% 0.60% 6.06% 11.73% -
  Horiz. % 111.10% 118.74% 123.23% 119.21% 118.50% 111.73% 100.00%
EY 7.09 6.63 6.39 6.60 6.64 7.05 7.87 -6.72%
  QoQ % 6.94% 3.76% -3.18% -0.60% -5.82% -10.42% -
  Horiz. % 90.09% 84.24% 81.19% 83.86% 84.37% 89.58% 100.00%
DY 2.98 1.10 1.64 0.00 3.14 1.01 1.52 56.58%
  QoQ % 170.91% -32.93% 0.00% 0.00% 210.89% -33.55% -
  Horiz. % 196.05% 72.37% 107.89% 0.00% 206.58% 66.45% 100.00%
P/NAPS 1.22 1.44 1.50 1.45 1.69 1.75 1.70 -19.83%
  QoQ % -15.28% -4.00% 3.45% -14.20% -3.43% 2.94% -
  Horiz. % 71.76% 84.71% 88.24% 85.29% 99.41% 102.94% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 20/05/15 16/02/15 19/11/14 20/08/14 21/05/14 -
Price 17.5600 17.8200 18.1800 18.7200 18.4800 19.6600 19.7800 -
P/RPS 0.51 0.54 0.58 0.59 0.66 0.70 0.73 -21.25%
  QoQ % -5.56% -6.90% -1.69% -10.61% -5.71% -4.11% -
  Horiz. % 69.86% 73.97% 79.45% 80.82% 90.41% 95.89% 100.00%
P/EPS 14.76 14.75 15.60 16.35 14.57 14.09 12.75 10.24%
  QoQ % 0.07% -5.45% -4.59% 12.22% 3.41% 10.51% -
  Horiz. % 115.76% 115.69% 122.35% 128.24% 114.27% 110.51% 100.00%
EY 6.77 6.78 6.41 6.12 6.87 7.10 7.84 -9.31%
  QoQ % -0.15% 5.77% 4.74% -10.92% -3.24% -9.44% -
  Horiz. % 86.35% 86.48% 81.76% 78.06% 87.63% 90.56% 100.00%
DY 2.85 1.12 1.65 0.00 3.25 1.02 1.52 52.00%
  QoQ % 154.46% -32.12% 0.00% 0.00% 218.63% -32.89% -
  Horiz. % 187.50% 73.68% 108.55% 0.00% 213.82% 67.11% 100.00%
P/NAPS 1.27 1.40 1.50 1.57 1.63 1.74 1.71 -17.97%
  QoQ % -9.29% -6.67% -4.46% -3.68% -6.32% 1.75% -
  Horiz. % 74.27% 81.87% 87.72% 91.81% 95.32% 101.75% 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