Highlights

[BKAWAN] QoQ Cumulative 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 -     30.81%    YoY -     70.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 11,233,855 5,629,920 16,969,251 12,308,162 8,264,709 4,450,259 14,055,308 -13.86%
  QoQ % 99.54% -66.82% 37.87% 48.92% 85.71% -68.34% -
  Horiz. % 79.93% 40.06% 120.73% 87.57% 58.80% 31.66% 100.00%
PBT 951,504 513,803 1,822,586 1,564,654 1,207,149 938,661 1,241,522 -16.24%
  QoQ % 85.19% -71.81% 16.48% 29.62% 28.60% -24.39% -
  Horiz. % 76.64% 41.38% 146.80% 126.03% 97.23% 75.61% 100.00%
Tax -206,837 -104,285 -45,691 -210,318 -151,129 -88,368 -271,054 -16.48%
  QoQ % -98.34% -128.24% 78.28% -39.16% -71.02% 67.40% -
  Horiz. % 76.31% 38.47% 16.86% 77.59% 55.76% 32.60% 100.00%
NP 744,667 409,518 1,776,895 1,354,336 1,056,020 850,293 970,468 -16.17%
  QoQ % 81.84% -76.95% 31.20% 28.25% 24.19% -12.38% -
  Horiz. % 76.73% 42.20% 183.10% 139.55% 108.82% 87.62% 100.00%
NP to SH 360,858 197,543 825,168 630,434 481,961 387,526 484,840 -17.86%
  QoQ % 82.67% -76.06% 30.89% 30.81% 24.37% -20.07% -
  Horiz. % 74.43% 40.74% 170.19% 130.03% 99.41% 79.93% 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 10,489,188 5,220,402 15,192,356 10,953,826 7,208,689 3,599,966 13,084,840 -13.69%
  QoQ % 100.93% -65.64% 38.69% 51.95% 100.24% -72.49% -
  Horiz. % 80.16% 39.90% 116.11% 83.71% 55.09% 27.51% 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 60,723 - 223,149 60,880 60,904 - 203,799 -55.36%
  QoQ % 0.00% 0.00% 266.54% -0.04% 0.00% 0.00% -
  Horiz. % 29.80% 0.00% 109.49% 29.87% 29.88% 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 5.44 % 3.06 % 13.55 % 10.95 % 8.43 % 6.52 % 8.62 % -26.40%
  QoQ % 77.78% -77.42% 23.74% 29.89% 29.29% -24.36% -
  Horiz. % 63.11% 35.50% 157.19% 127.03% 97.80% 75.64% 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 2,774.98 1,389.82 4,182.43 3,032.56 2,035.48 1,095.32 3,448.31 -13.47%
  QoQ % 99.66% -66.77% 37.92% 48.99% 85.83% -68.24% -
  Horiz. % 80.47% 40.30% 121.29% 87.94% 59.03% 31.76% 100.00%
EPS 89.14 48.77 203.38 155.33 118.70 95.38 118.95 -17.48%
  QoQ % 82.78% -76.02% 30.93% 30.86% 24.45% -19.82% -
  Horiz. % 74.94% 41.00% 170.98% 130.58% 99.79% 80.18% 100.00%
DPS 15.00 0.00 55.00 15.00 15.00 0.00 50.00 -55.15%
  QoQ % 0.00% 0.00% 266.67% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 0.00% 110.00% 30.00% 30.00% 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 - 397,388
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2,826.92 1,416.73 4,270.19 3,097.26 2,079.76 1,119.88 3,536.92 -13.86%
  QoQ % 99.54% -66.82% 37.87% 48.92% 85.71% -68.34% -
  Horiz. % 79.93% 40.06% 120.73% 87.57% 58.80% 31.66% 100.00%
EPS 90.81 49.71 207.65 158.64 121.28 97.52 122.01 -17.86%
  QoQ % 82.68% -76.06% 30.89% 30.80% 24.36% -20.07% -
  Horiz. % 74.43% 40.74% 170.19% 130.02% 99.40% 79.93% 100.00%
DPS 15.28 0.00 56.15 15.32 15.33 0.00 51.28 -55.36%
  QoQ % 0.00% 0.00% 266.51% -0.07% 0.00% 0.00% -
  Horiz. % 29.80% 0.00% 109.50% 29.88% 29.89% 0.00% 100.00%
NAPS 16.6866 16.2385 15.3250 14.4826 14.3863 14.9580 14.1546 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 0.70 1.32 0.43 0.59 0.90 1.60 0.49 26.82%
  QoQ % -46.97% 206.98% -27.12% -34.44% -43.75% 226.53% -
  Horiz. % 142.86% 269.39% 87.76% 120.41% 183.67% 326.53% 100.00%
P/EPS 21.74 37.73 8.94 11.46 15.42 18.35 14.11 33.36%
  QoQ % -42.38% 322.04% -21.99% -25.68% -15.97% 30.05% -
  Horiz. % 154.08% 267.40% 63.36% 81.22% 109.28% 130.05% 100.00%
EY 4.60 2.65 11.19 8.73 6.49 5.45 7.09 -25.04%
  QoQ % 73.58% -76.32% 28.18% 34.51% 19.08% -23.13% -
  Horiz. % 64.88% 37.38% 157.83% 123.13% 91.54% 76.87% 100.00%
DY 0.77 0.00 3.03 0.84 0.82 0.00 2.98 -59.40%
  QoQ % 0.00% 0.00% 260.71% 2.44% 0.00% 0.00% -
  Horiz. % 25.84% 0.00% 101.68% 28.19% 27.52% 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 0.66 1.42 0.44 0.59 0.87 1.63 0.51 18.74%
  QoQ % -53.52% 222.73% -25.42% -32.18% -46.63% 219.61% -
  Horiz. % 129.41% 278.43% 86.27% 115.69% 170.59% 319.61% 100.00%
P/EPS 20.64 40.60 9.00 11.56 14.84 18.66 14.76 25.02%
  QoQ % -49.16% 351.11% -22.15% -22.10% -20.47% 26.42% -
  Horiz. % 139.84% 275.07% 60.98% 78.32% 100.54% 126.42% 100.00%
EY 4.84 2.46 11.11 8.65 6.74 5.36 6.77 -20.03%
  QoQ % 96.75% -77.86% 28.44% 28.34% 25.75% -20.83% -
  Horiz. % 71.49% 36.34% 164.11% 127.77% 99.56% 79.17% 100.00%
DY 0.82 0.00 3.01 0.84 0.85 0.00 2.85 -56.38%
  QoQ % 0.00% 0.00% 258.33% -1.18% 0.00% 0.00% -
  Horiz. % 28.77% 0.00% 105.61% 29.47% 29.82% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers