Highlights

[BKAWAN] QoQ Cumulative Quarter Result on 2013-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     34.99%    YoY -     -20.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,629,624 5,610,149 2,586,837 9,466,245 6,963,485 4,707,351 2,399,654 135.28%
  QoQ % 53.82% 116.87% -72.67% 35.94% 47.93% 96.17% -
  Horiz. % 359.62% 233.79% 107.80% 394.48% 290.19% 196.17% 100.00%
PBT 1,160,151 860,644 409,828 1,285,791 926,846 678,946 377,603 111.78%
  QoQ % 34.80% 110.00% -68.13% 38.73% 36.51% 79.80% -
  Horiz. % 307.24% 227.92% 108.53% 340.51% 245.46% 179.80% 100.00%
Tax -242,409 -177,526 -83,292 -253,357 -171,047 -148,523 -85,807 100.22%
  QoQ % -36.55% -113.14% 67.12% -48.12% -15.17% -73.09% -
  Horiz. % 282.50% 206.89% 97.07% 295.26% 199.34% 173.09% 100.00%
NP 917,742 683,118 326,536 1,032,434 755,799 530,423 291,796 115.12%
  QoQ % 34.35% 109.20% -68.37% 36.60% 42.49% 81.78% -
  Horiz. % 314.51% 234.11% 111.91% 353.82% 259.02% 181.78% 100.00%
NP to SH 430,717 320,189 156,972 483,709 358,324 247,811 138,893 113.10%
  QoQ % 34.52% 103.98% -67.55% 34.99% 44.60% 78.42% -
  Horiz. % 310.11% 230.53% 113.02% 348.26% 257.99% 178.42% 100.00%
Tax Rate 20.89 % 20.63 % 20.32 % 19.70 % 18.45 % 21.88 % 22.72 % -5.46%
  QoQ % 1.26% 1.53% 3.15% 6.78% -15.68% -3.70% -
  Horiz. % 91.95% 90.80% 89.44% 86.71% 81.21% 96.30% 100.00%
Total Cost 7,711,882 4,927,031 2,260,301 8,433,811 6,207,686 4,176,928 2,107,858 138.00%
  QoQ % 56.52% 117.98% -73.20% 35.86% 48.62% 98.16% -
  Horiz. % 365.86% 233.75% 107.23% 400.11% 294.50% 198.16% 100.00%
Net Worth 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 12.76%
  QoQ % -2.61% 1.57% 3.17% 19.23% 0.59% -2.23% -
  Horiz. % 119.68% 122.88% 120.98% 117.26% 98.35% 97.77% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 61,754 61,932 - 228,321 62,295 62,337 - -
  QoQ % -0.29% 0.00% 0.00% 266.51% -0.07% 0.00% -
  Horiz. % 99.07% 99.35% 0.00% 366.27% 99.93% 100.00% -
Div Payout % 14.34 % 19.34 % - % 47.20 % 17.39 % 25.16 % - % -
  QoQ % -25.85% 0.00% 0.00% 171.42% -30.88% 0.00% -
  Horiz. % 57.00% 76.87% 0.00% 187.60% 69.12% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 12.76%
  QoQ % -2.61% 1.57% 3.17% 19.23% 0.59% -2.23% -
  Horiz. % 119.68% 122.88% 120.98% 117.26% 98.35% 97.77% 100.00%
NOSH 411,696 412,880 413,628 415,129 415,303 415,581 415,971 -0.69%
  QoQ % -0.29% -0.18% -0.36% -0.04% -0.07% -0.09% -
  Horiz. % 98.97% 99.26% 99.44% 99.80% 99.84% 99.91% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.63 % 12.18 % 12.62 % 10.91 % 10.85 % 11.27 % 12.16 % -8.60%
  QoQ % -12.73% -3.49% 15.67% 0.55% -3.73% -7.32% -
  Horiz. % 87.42% 100.16% 103.78% 89.72% 89.23% 92.68% 100.00%
ROE 9.23 % 6.69 % 3.33 % 10.58 % 9.35 % 6.50 % 3.56 % 89.06%
  QoQ % 37.97% 100.90% -68.53% 13.16% 43.85% 82.58% -
  Horiz. % 259.27% 187.92% 93.54% 297.19% 262.64% 182.58% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2,096.11 1,358.78 625.40 2,280.31 1,676.72 1,132.72 576.88 136.91%
  QoQ % 54.26% 117.27% -72.57% 36.00% 48.03% 96.35% -
  Horiz. % 363.35% 235.54% 108.41% 395.28% 290.65% 196.35% 100.00%
EPS 104.62 77.55 37.95 116.52 86.28 59.63 33.39 114.57%
  QoQ % 34.91% 104.35% -67.43% 35.05% 44.69% 78.59% -
  Horiz. % 313.33% 232.26% 113.66% 348.97% 258.40% 178.59% 100.00%
DPS 15.00 15.00 0.00 55.00 15.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 266.67% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 366.67% 100.00% 100.00% -
NAPS 11.3300 11.6000 11.4000 11.0100 9.2300 9.1700 9.3700 13.54%
  QoQ % -2.33% 1.75% 3.54% 19.28% 0.65% -2.13% -
  Horiz. % 120.92% 123.80% 121.66% 117.50% 98.51% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,945.07 1,264.50 583.06 2,133.64 1,569.53 1,061.01 540.87 135.28%
  QoQ % 53.82% 116.87% -72.67% 35.94% 47.93% 96.17% -
  Horiz. % 359.62% 233.79% 107.80% 394.48% 290.19% 196.17% 100.00%
EPS 97.08 72.17 35.38 109.03 80.76 55.86 31.31 113.07%
  QoQ % 34.52% 103.99% -67.55% 35.00% 44.58% 78.41% -
  Horiz. % 310.06% 230.50% 113.00% 348.23% 257.94% 178.41% 100.00%
DPS 13.92 13.96 0.00 51.46 14.04 14.05 0.00 -
  QoQ % -0.29% 0.00% 0.00% 266.52% -0.07% 0.00% -
  Horiz. % 99.07% 99.36% 0.00% 366.26% 99.93% 100.00% -
NAPS 10.5136 10.7951 10.6282 10.3018 8.6400 8.5895 8.7851 12.76%
  QoQ % -2.61% 1.57% 3.17% 19.23% 0.59% -2.23% -
  Horiz. % 119.68% 122.88% 120.98% 117.26% 98.35% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.8000 19.7000 19.6000 18.5000 18.7000 18.1000 19.0000 -
P/RPS 0.94 1.45 3.13 0.81 1.12 1.60 3.29 -56.72%
  QoQ % -35.17% -53.67% 286.42% -27.68% -30.00% -51.37% -
  Horiz. % 28.57% 44.07% 95.14% 24.62% 34.04% 48.63% 100.00%
P/EPS 18.93 25.40 51.65 15.88 21.67 30.35 56.90 -52.08%
  QoQ % -25.47% -50.82% 225.25% -26.72% -28.60% -46.66% -
  Horiz. % 33.27% 44.64% 90.77% 27.91% 38.08% 53.34% 100.00%
EY 5.28 3.94 1.94 6.30 4.61 3.29 1.76 108.43%
  QoQ % 34.01% 103.09% -69.21% 36.66% 40.12% 86.93% -
  Horiz. % 300.00% 223.86% 110.23% 357.95% 261.93% 186.93% 100.00%
DY 0.76 0.76 0.00 2.97 0.80 0.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 271.25% -3.61% 0.00% -
  Horiz. % 91.57% 91.57% 0.00% 357.83% 96.39% 100.00% -
P/NAPS 1.75 1.70 1.72 1.68 2.03 1.97 2.03 -9.45%
  QoQ % 2.94% -1.16% 2.38% -17.24% 3.05% -2.96% -
  Horiz. % 86.21% 83.74% 84.73% 82.76% 100.00% 97.04% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 -
Price 19.6600 19.7800 20.0000 20.0000 18.2600 19.1000 18.5800 -
P/RPS 0.94 1.46 3.20 0.88 1.09 1.69 3.22 -56.09%
  QoQ % -35.62% -54.38% 263.64% -19.27% -35.50% -47.52% -
  Horiz. % 29.19% 45.34% 99.38% 27.33% 33.85% 52.48% 100.00%
P/EPS 18.79 25.51 52.70 17.16 21.16 32.03 55.65 -51.61%
  QoQ % -26.34% -51.59% 207.11% -18.90% -33.94% -42.44% -
  Horiz. % 33.76% 45.84% 94.70% 30.84% 38.02% 57.56% 100.00%
EY 5.32 3.92 1.90 5.83 4.73 3.12 1.80 106.36%
  QoQ % 35.71% 106.32% -67.41% 23.26% 51.60% 73.33% -
  Horiz. % 295.56% 217.78% 105.56% 323.89% 262.78% 173.33% 100.00%
DY 0.76 0.76 0.00 2.75 0.82 0.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 235.37% 3.80% 0.00% -
  Horiz. % 96.20% 96.20% 0.00% 348.10% 103.80% 100.00% -
P/NAPS 1.74 1.71 1.75 1.82 1.98 2.08 1.98 -8.28%
  QoQ % 1.75% -2.29% -3.85% -8.08% -4.81% 5.05% -
  Horiz. % 87.88% 86.36% 88.38% 91.92% 100.00% 105.05% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS