Highlights

[BKAWAN] QoQ Cumulative Quarter Result on 2016-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     24.37%    YoY -     102.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,629,920 16,969,251 12,308,162 8,264,709 4,450,259 14,055,308 10,013,305 -31.76%
  QoQ % -66.82% 37.87% 48.92% 85.71% -68.34% 40.37% -
  Horiz. % 56.22% 169.47% 122.92% 82.54% 44.44% 140.37% 100.00%
PBT 513,803 1,822,586 1,564,654 1,207,149 938,661 1,241,522 974,018 -34.59%
  QoQ % -71.81% 16.48% 29.62% 28.60% -24.39% 27.46% -
  Horiz. % 52.75% 187.12% 160.64% 123.93% 96.37% 127.46% 100.00%
Tax -104,285 -45,691 -210,318 -151,129 -88,368 -271,054 -207,679 -36.69%
  QoQ % -128.24% 78.28% -39.16% -71.02% 67.40% -30.52% -
  Horiz. % 50.21% 22.00% 101.27% 72.77% 42.55% 130.52% 100.00%
NP 409,518 1,776,895 1,354,336 1,056,020 850,293 970,468 766,339 -34.02%
  QoQ % -76.95% 31.20% 28.25% 24.19% -12.38% 26.64% -
  Horiz. % 53.44% 231.87% 176.73% 137.80% 110.96% 126.64% 100.00%
NP to SH 197,543 825,168 630,434 481,961 387,526 484,840 369,508 -34.00%
  QoQ % -76.06% 30.89% 30.81% 24.37% -20.07% 31.21% -
  Horiz. % 53.46% 223.32% 170.61% 130.43% 104.88% 131.21% 100.00%
Tax Rate 20.30 % 2.51 % 13.44 % 12.52 % 9.41 % 21.83 % 21.32 % -3.20%
  QoQ % 708.76% -81.32% 7.35% 33.05% -56.89% 2.39% -
  Horiz. % 95.22% 11.77% 63.04% 58.72% 44.14% 102.39% 100.00%
Total Cost 5,220,402 15,192,356 10,953,826 7,208,689 3,599,966 13,084,840 9,246,966 -31.57%
  QoQ % -65.64% 38.69% 51.95% 100.24% -72.49% 41.50% -
  Horiz. % 56.46% 164.30% 118.46% 77.96% 38.93% 141.50% 100.00%
Net Worth 6,452,988 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 5,176,130 15.76%
  QoQ % 5.96% 5.82% 0.67% -3.82% 5.68% 8.67% -
  Horiz. % 124.67% 117.65% 111.19% 110.45% 114.84% 108.67% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 223,149 60,880 60,904 - 203,799 61,183 -
  QoQ % 0.00% 266.54% -0.04% 0.00% 0.00% 233.10% -
  Horiz. % 0.00% 364.72% 99.50% 99.54% 0.00% 333.10% 100.00%
Div Payout % - % 27.04 % 9.66 % 12.64 % - % 42.03 % 16.56 % -
  QoQ % 0.00% 179.92% -23.58% 0.00% 0.00% 153.80% -
  Horiz. % 0.00% 163.29% 58.33% 76.33% 0.00% 253.80% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,452,988 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 5,176,130 15.76%
  QoQ % 5.96% 5.82% 0.67% -3.82% 5.68% 8.67% -
  Horiz. % 124.67% 117.65% 111.19% 110.45% 114.84% 108.67% 100.00%
NOSH 405,084 405,727 405,867 406,032 406,296 407,599 407,890 -0.46%
  QoQ % -0.16% -0.03% -0.04% -0.06% -0.32% -0.07% -
  Horiz. % 99.31% 99.47% 99.50% 99.54% 99.61% 99.93% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.27 % 10.47 % 11.00 % 12.78 % 19.11 % 6.90 % 7.65 % -3.32%
  QoQ % -30.56% -4.82% -13.93% -33.12% 176.96% -9.80% -
  Horiz. % 95.03% 136.86% 143.79% 167.06% 249.80% 90.20% 100.00%
ROE 3.06 % 13.55 % 10.95 % 8.43 % 6.52 % 8.62 % 7.14 % -43.01%
  QoQ % -77.42% 23.74% 29.89% 29.29% -24.36% 20.73% -
  Horiz. % 42.86% 189.78% 153.36% 118.07% 91.32% 120.73% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,389.82 4,182.43 3,032.56 2,035.48 1,095.32 3,448.31 2,454.90 -31.45%
  QoQ % -66.77% 37.92% 48.99% 85.83% -68.24% 40.47% -
  Horiz. % 56.61% 170.37% 123.53% 82.91% 44.62% 140.47% 100.00%
EPS 48.77 203.38 155.33 118.70 95.38 118.95 90.59 -33.70%
  QoQ % -76.02% 30.93% 30.86% 24.45% -19.82% 31.31% -
  Horiz. % 53.84% 224.51% 171.46% 131.03% 105.29% 131.31% 100.00%
DPS 0.00 55.00 15.00 15.00 0.00 50.00 15.00 -
  QoQ % 0.00% 266.67% 0.00% 0.00% 0.00% 233.33% -
  Horiz. % 0.00% 366.67% 100.00% 100.00% 0.00% 333.33% 100.00%
NAPS 15.9300 15.0100 14.1800 14.0800 14.6300 13.8000 12.6900 16.29%
  QoQ % 6.13% 5.85% 0.71% -3.76% 6.01% 8.75% -
  Horiz. % 125.53% 118.28% 111.74% 110.95% 115.29% 108.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 397,388
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,416.73 4,270.19 3,097.26 2,079.76 1,119.88 3,536.92 2,519.78 -31.76%
  QoQ % -66.82% 37.87% 48.92% 85.71% -68.34% 40.37% -
  Horiz. % 56.22% 169.47% 122.92% 82.54% 44.44% 140.37% 100.00%
EPS 49.71 207.65 158.64 121.28 97.52 122.01 92.98 -34.00%
  QoQ % -76.06% 30.89% 30.80% 24.36% -20.07% 31.22% -
  Horiz. % 53.46% 223.33% 170.62% 130.44% 104.88% 131.22% 100.00%
DPS 0.00 56.15 15.32 15.33 0.00 51.28 15.40 -
  QoQ % 0.00% 266.51% -0.07% 0.00% 0.00% 232.99% -
  Horiz. % 0.00% 364.61% 99.48% 99.55% 0.00% 332.99% 100.00%
NAPS 16.2385 15.3250 14.4826 14.3863 14.9580 14.1546 13.0254 15.76%
  QoQ % 5.96% 5.82% 0.67% -3.82% 5.68% 8.67% -
  Horiz. % 124.67% 117.65% 111.19% 110.45% 114.84% 108.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 18.4000 18.1800 17.8000 18.3000 17.5000 16.7800 18.2200 -
P/RPS 1.32 0.43 0.59 0.90 1.60 0.49 0.74 46.82%
  QoQ % 206.98% -27.12% -34.44% -43.75% 226.53% -33.78% -
  Horiz. % 178.38% 58.11% 79.73% 121.62% 216.22% 66.22% 100.00%
P/EPS 37.73 8.94 11.46 15.42 18.35 14.11 20.11 51.83%
  QoQ % 322.04% -21.99% -25.68% -15.97% 30.05% -29.84% -
  Horiz. % 187.62% 44.46% 56.99% 76.68% 91.25% 70.16% 100.00%
EY 2.65 11.19 8.73 6.49 5.45 7.09 4.97 -34.12%
  QoQ % -76.32% 28.18% 34.51% 19.08% -23.13% 42.66% -
  Horiz. % 53.32% 225.15% 175.65% 130.58% 109.66% 142.66% 100.00%
DY 0.00 3.03 0.84 0.82 0.00 2.98 0.82 -
  QoQ % 0.00% 260.71% 2.44% 0.00% 0.00% 263.41% -
  Horiz. % 0.00% 369.51% 102.44% 100.00% 0.00% 363.41% 100.00%
P/NAPS 1.16 1.21 1.26 1.30 1.20 1.22 1.44 -13.37%
  QoQ % -4.13% -3.97% -3.08% 8.33% -1.64% -15.28% -
  Horiz. % 80.56% 84.03% 87.50% 90.28% 83.33% 84.72% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 16/11/16 17/08/16 16/05/16 17/02/16 18/11/15 19/08/15 -
Price 19.8000 18.3000 17.9600 17.6200 17.8000 17.5600 17.8200 -
P/RPS 1.42 0.44 0.59 0.87 1.63 0.51 0.73 55.51%
  QoQ % 222.73% -25.42% -32.18% -46.63% 219.61% -30.14% -
  Horiz. % 194.52% 60.27% 80.82% 119.18% 223.29% 69.86% 100.00%
P/EPS 40.60 9.00 11.56 14.84 18.66 14.76 19.67 61.76%
  QoQ % 351.11% -22.15% -22.10% -20.47% 26.42% -24.96% -
  Horiz. % 206.41% 45.75% 58.77% 75.44% 94.87% 75.04% 100.00%
EY 2.46 11.11 8.65 6.74 5.36 6.77 5.08 -38.20%
  QoQ % -77.86% 28.44% 28.34% 25.75% -20.83% 33.27% -
  Horiz. % 48.43% 218.70% 170.28% 132.68% 105.51% 133.27% 100.00%
DY 0.00 3.01 0.84 0.85 0.00 2.85 0.84 -
  QoQ % 0.00% 258.33% -1.18% 0.00% 0.00% 239.29% -
  Horiz. % 0.00% 358.33% 100.00% 101.19% 0.00% 339.29% 100.00%
P/NAPS 1.24 1.22 1.27 1.25 1.22 1.27 1.40 -7.74%
  QoQ % 1.64% -3.94% 1.60% 2.46% -3.94% -9.29% -
  Horiz. % 88.57% 87.14% 90.71% 89.29% 87.14% 90.71% 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.
 


 

208  187  517  1336 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 LAMBO 0.055-0.005 
 MERIDIAN 0.085-0.03 
 DSONIC 0.925+0.035 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.3650.00 
 MNC 0.075-0.005 
 SEALINK 0.30+0.03 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. 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
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. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers