Highlights

[BKAWAN] QoQ Annualized Quarter Result on 2014-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     1.99%    YoY -     29.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 12,858,188 11,499,664 11,506,165 11,220,298 10,347,348 9,466,245 9,284,646 24.17%
  QoQ % 11.81% -0.06% 2.55% 8.44% 9.31% 1.96% -
  Horiz. % 138.49% 123.86% 123.93% 120.85% 111.45% 101.96% 100.00%
PBT 1,273,096 1,417,281 1,546,868 1,721,288 1,639,312 1,285,791 1,235,794 2.00%
  QoQ % -10.17% -8.38% -10.13% 5.00% 27.49% 4.05% -
  Horiz. % 103.02% 114.69% 125.17% 139.29% 132.65% 104.05% 100.00%
Tax -285,888 -310,566 -323,212 -355,052 -333,168 -253,357 -228,062 16.21%
  QoQ % 7.95% 3.91% 8.97% -6.57% -31.50% -11.09% -
  Horiz. % 125.36% 136.18% 141.72% 155.68% 146.09% 111.09% 100.00%
NP 987,208 1,106,715 1,223,656 1,366,236 1,306,144 1,032,434 1,007,732 -1.36%
  QoQ % -10.80% -9.56% -10.44% 4.60% 26.51% 2.45% -
  Horiz. % 97.96% 109.82% 121.43% 135.58% 129.61% 102.45% 100.00%
NP to SH 467,816 521,546 574,289 640,378 627,888 483,709 477,765 -1.39%
  QoQ % -10.30% -9.18% -10.32% 1.99% 29.81% 1.24% -
  Horiz. % 97.92% 109.16% 120.20% 134.04% 131.42% 101.24% 100.00%
Tax Rate 22.46 % 21.91 % 20.89 % 20.63 % 20.32 % 19.70 % 18.45 % 13.97%
  QoQ % 2.51% 4.88% 1.26% 1.53% 3.15% 6.78% -
  Horiz. % 121.73% 118.75% 113.22% 111.82% 110.14% 106.78% 100.00%
Total Cost 11,870,980 10,392,949 10,282,509 9,854,062 9,041,204 8,433,811 8,276,914 27.09%
  QoQ % 14.22% 1.07% 4.35% 8.99% 7.20% 1.90% -
  Horiz. % 143.42% 125.57% 124.23% 119.05% 109.23% 101.90% 100.00%
Net Worth 4,869,338 4,657,614 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 17.24%
  QoQ % 4.55% -0.15% -2.61% 1.57% 3.17% 19.23% -
  Horiz. % 127.03% 121.51% 121.69% 124.94% 123.01% 119.23% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 246,652 82,339 123,864 - 228,321 83,060 -
  QoQ % 0.00% 199.56% -33.52% 0.00% 0.00% 174.88% -
  Horiz. % 0.00% 296.95% 99.13% 149.12% 0.00% 274.88% 100.00%
Div Payout % - % 47.29 % 14.34 % 19.34 % - % 47.20 % 17.39 % -
  QoQ % 0.00% 229.78% -25.85% 0.00% 0.00% 171.42% -
  Horiz. % 0.00% 271.94% 82.46% 111.21% 0.00% 271.42% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,869,338 4,657,614 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 17.24%
  QoQ % 4.55% -0.15% -2.61% 1.57% 3.17% 19.23% -
  Horiz. % 127.03% 121.51% 121.69% 124.94% 123.01% 119.23% 100.00%
NOSH 408,501 411,086 411,696 412,880 413,628 415,129 415,303 -1.09%
  QoQ % -0.63% -0.15% -0.29% -0.18% -0.36% -0.04% -
  Horiz. % 98.36% 98.98% 99.13% 99.42% 99.60% 99.96% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.68 % 9.62 % 10.63 % 12.18 % 12.62 % 10.91 % 10.85 % -20.53%
  QoQ % -20.17% -9.50% -12.73% -3.49% 15.67% 0.55% -
  Horiz. % 70.78% 88.66% 97.97% 112.26% 116.31% 100.55% 100.00%
ROE 9.61 % 11.20 % 12.31 % 13.37 % 13.32 % 10.58 % 12.46 % -15.86%
  QoQ % -14.20% -9.02% -7.93% 0.38% 25.90% -15.09% -
  Horiz. % 77.13% 89.89% 98.80% 107.30% 106.90% 84.91% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3,147.65 2,797.38 2,794.82 2,717.56 2,501.60 2,280.31 2,235.63 25.54%
  QoQ % 12.52% 0.09% 2.84% 8.63% 9.70% 2.00% -
  Horiz. % 140.79% 125.13% 125.01% 121.56% 111.90% 102.00% 100.00%
EPS 114.52 126.87 139.49 155.10 151.80 116.52 115.04 -0.30%
  QoQ % -9.73% -9.05% -10.06% 2.17% 30.28% 1.29% -
  Horiz. % 99.55% 110.28% 121.25% 134.82% 131.95% 101.29% 100.00%
DPS 0.00 60.00 20.00 30.00 0.00 55.00 20.00 -
  QoQ % 0.00% 200.00% -33.33% 0.00% 0.00% 175.00% -
  Horiz. % 0.00% 300.00% 100.00% 150.00% 0.00% 275.00% 100.00%
NAPS 11.9200 11.3300 11.3300 11.6000 11.4000 11.0100 9.2300 18.54%
  QoQ % 5.21% 0.00% -2.33% 1.75% 3.54% 19.28% -
  Horiz. % 129.14% 122.75% 122.75% 125.68% 123.51% 119.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 397,388
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3,235.67 2,893.81 2,895.44 2,823.51 2,603.84 2,382.11 2,336.42 24.17%
  QoQ % 11.81% -0.06% 2.55% 8.44% 9.31% 1.96% -
  Horiz. % 138.49% 123.86% 123.93% 120.85% 111.45% 101.96% 100.00%
EPS 117.72 131.24 144.52 161.15 158.00 121.72 120.23 -1.39%
  QoQ % -10.30% -9.19% -10.32% 1.99% 29.81% 1.24% -
  Horiz. % 97.91% 109.16% 120.20% 134.03% 131.41% 101.24% 100.00%
DPS 0.00 62.07 20.72 31.17 0.00 57.46 20.90 -
  QoQ % 0.00% 199.57% -33.53% 0.00% 0.00% 174.93% -
  Horiz. % 0.00% 296.99% 99.14% 149.14% 0.00% 274.93% 100.00%
NAPS 12.2533 11.7206 11.7379 12.0522 11.8659 11.5015 9.6461 17.24%
  QoQ % 4.54% -0.15% -2.61% 1.57% 3.17% 19.23% -
  Horiz. % 127.03% 121.51% 121.69% 124.94% 123.01% 119.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 17.3400 19.1000 19.8000 19.7000 19.6000 18.5000 18.7000 -
P/RPS 0.55 0.68 0.71 0.72 0.78 0.81 0.84 -24.54%
  QoQ % -19.12% -4.23% -1.39% -7.69% -3.70% -3.57% -
  Horiz. % 65.48% 80.95% 84.52% 85.71% 92.86% 96.43% 100.00%
P/EPS 15.14 15.05 14.19 12.70 12.91 15.88 16.26 -4.63%
  QoQ % 0.60% 6.06% 11.73% -1.63% -18.70% -2.34% -
  Horiz. % 93.11% 92.56% 87.27% 78.11% 79.40% 97.66% 100.00%
EY 6.60 6.64 7.05 7.87 7.74 6.30 6.15 4.81%
  QoQ % -0.60% -5.82% -10.42% 1.68% 22.86% 2.44% -
  Horiz. % 107.32% 107.97% 114.63% 127.97% 125.85% 102.44% 100.00%
DY 0.00 3.14 1.01 1.52 0.00 2.97 1.07 -
  QoQ % 0.00% 210.89% -33.55% 0.00% 0.00% 177.57% -
  Horiz. % 0.00% 293.46% 94.39% 142.06% 0.00% 277.57% 100.00%
P/NAPS 1.45 1.69 1.75 1.70 1.72 1.68 2.03 -20.04%
  QoQ % -14.20% -3.43% 2.94% -1.16% 2.38% -17.24% -
  Horiz. % 71.43% 83.25% 86.21% 83.74% 84.73% 82.76% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 -
Price 18.7200 18.4800 19.6600 19.7800 20.0000 20.0000 18.2600 -
P/RPS 0.59 0.66 0.70 0.73 0.80 0.88 0.82 -19.66%
  QoQ % -10.61% -5.71% -4.11% -8.75% -9.09% 7.32% -
  Horiz. % 71.95% 80.49% 85.37% 89.02% 97.56% 107.32% 100.00%
P/EPS 16.35 14.57 14.09 12.75 13.18 17.16 15.87 2.00%
  QoQ % 12.22% 3.41% 10.51% -3.26% -23.19% 8.13% -
  Horiz. % 103.02% 91.81% 88.78% 80.34% 83.05% 108.13% 100.00%
EY 6.12 6.87 7.10 7.84 7.59 5.83 6.30 -1.91%
  QoQ % -10.92% -3.24% -9.44% 3.29% 30.19% -7.46% -
  Horiz. % 97.14% 109.05% 112.70% 124.44% 120.48% 92.54% 100.00%
DY 0.00 3.25 1.02 1.52 0.00 2.75 1.10 -
  QoQ % 0.00% 218.63% -32.89% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 295.45% 92.73% 138.18% 0.00% 250.00% 100.00%
P/NAPS 1.57 1.63 1.74 1.71 1.75 1.82 1.98 -14.29%
  QoQ % -3.68% -6.32% 1.75% -2.29% -3.85% -8.08% -
  Horiz. % 79.29% 82.32% 87.88% 86.36% 88.38% 91.92% 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.
 


 

171  160  482  1435 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 SUMATEC 0.03+0.005 
 MERIDIAN 0.085-0.03 
 MNC 0.075-0.005 
 HSI-H8E 0.455+0.02 
 EFORCE 0.695+0.03 
 SEALINK 0.30+0.03 
 HSI-H6Q 0.375+0.01 
 HSI-C7F 0.415-0.005 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers