Highlights

[BKAWAN] QoQ Quarter Result on 2013-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     1.46%    YoY -     -7.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,023,312 2,586,837 2,502,760 2,256,134 2,307,697 2,399,654 86,707 969.61%
  QoQ % 16.87% 3.36% 10.93% -2.23% -3.83% 2,667.54% -
  Horiz. % 3,486.81% 2,983.42% 2,886.46% 2,602.02% 2,661.49% 2,767.54% 100.00%
PBT 450,816 409,828 358,945 247,900 301,343 377,603 211,804 65.54%
  QoQ % 10.00% 14.18% 44.79% -17.73% -20.20% 78.28% -
  Horiz. % 212.85% 193.49% 169.47% 117.04% 142.27% 178.28% 100.00%
Tax -94,234 -83,292 -82,310 -22,524 -62,716 -85,807 -3,164 862.82%
  QoQ % -13.14% -1.19% -265.43% 64.09% 26.91% -2,611.98% -
  Horiz. % 2,978.32% 2,632.49% 2,601.45% 711.88% 1,982.17% 2,711.98% 100.00%
NP 356,582 326,536 276,635 225,376 238,627 291,796 208,640 42.99%
  QoQ % 9.20% 18.04% 22.74% -5.55% -18.22% 39.86% -
  Horiz. % 170.91% 156.51% 132.59% 108.02% 114.37% 139.86% 100.00%
NP to SH 163,217 156,972 125,385 110,513 108,918 138,893 206,352 -14.48%
  QoQ % 3.98% 25.19% 13.46% 1.46% -21.58% -32.69% -
  Horiz. % 79.10% 76.07% 60.76% 53.56% 52.78% 67.31% 100.00%
Tax Rate 20.90 % 20.32 % 22.93 % 9.09 % 20.81 % 22.72 % 1.49 % 482.56%
  QoQ % 2.85% -11.38% 152.26% -56.32% -8.41% 1,424.83% -
  Horiz. % 1,402.68% 1,363.76% 1,538.93% 610.07% 1,396.64% 1,524.83% 100.00%
Total Cost 2,666,730 2,260,301 2,226,125 2,030,758 2,069,070 2,107,858 -121,933 -
  QoQ % 17.98% 1.54% 9.62% -1.85% -1.84% 1,828.70% -
  Horiz. % -2,187.05% -1,853.72% -1,825.70% -1,665.47% -1,696.89% -1,728.70% 100.00%
Net Worth 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 18.05%
  QoQ % 1.57% 18.06% 4.19% 0.59% -2.23% 4.35% -
  Horiz. % 128.23% 126.24% 106.93% 102.63% 102.02% 104.35% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 61,934 - 166,072 - 62,333 - 208,436 -55.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.71% 0.00% 79.68% 0.00% 29.91% 0.00% 100.00%
Div Payout % 37.95 % - % 132.45 % - % 57.23 % - % 101.01 % -47.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.57% 0.00% 131.13% 0.00% 56.66% 0.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 18.05%
  QoQ % 1.57% 18.06% 4.19% 0.59% -2.23% 4.35% -
  Horiz. % 128.23% 126.24% 106.93% 102.63% 102.02% 104.35% 100.00%
NOSH 412,894 413,628 415,182 415,306 415,558 415,971 416,872 -0.64%
  QoQ % -0.18% -0.37% -0.03% -0.06% -0.10% -0.22% -
  Horiz. % 99.05% 99.22% 99.59% 99.62% 99.68% 99.78% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.79 % 12.62 % 11.05 % 9.99 % 10.34 % 12.16 % 240.63 % -86.63%
  QoQ % -6.58% 14.21% 10.61% -3.38% -14.97% -94.95% -
  Horiz. % 4.90% 5.24% 4.59% 4.15% 4.30% 5.05% 100.00%
ROE 3.41 % 3.33 % 3.14 % 2.88 % 2.86 % 3.56 % 5.52 % -27.49%
  QoQ % 2.40% 6.05% 9.03% 0.70% -19.66% -35.51% -
  Horiz. % 61.78% 60.33% 56.88% 52.17% 51.81% 64.49% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 732.22 625.40 602.81 543.25 555.32 576.88 20.80 976.45%
  QoQ % 17.08% 3.75% 10.96% -2.17% -3.74% 2,673.46% -
  Horiz. % 3,520.29% 3,006.73% 2,898.12% 2,611.78% 2,669.81% 2,773.46% 100.00%
EPS 39.53 37.95 30.20 26.61 26.21 33.39 49.50 -13.94%
  QoQ % 4.16% 25.66% 13.49% 1.53% -21.50% -32.55% -
  Horiz. % 79.86% 76.67% 61.01% 53.76% 52.95% 67.45% 100.00%
DPS 15.00 0.00 40.00 0.00 15.00 0.00 50.00 -55.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 0.00% 80.00% 0.00% 30.00% 0.00% 100.00%
NAPS 11.6000 11.4000 9.6200 9.2300 9.1700 9.3700 8.9600 18.81%
  QoQ % 1.75% 18.50% 4.23% 0.65% -2.13% 4.58% -
  Horiz. % 129.46% 127.23% 107.37% 103.01% 102.34% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 693.50 593.38 574.09 517.52 529.35 550.44 19.89 969.58%
  QoQ % 16.87% 3.36% 10.93% -2.23% -3.83% 2,667.42% -
  Horiz. % 3,486.68% 2,983.31% 2,886.33% 2,601.91% 2,661.39% 2,767.42% 100.00%
EPS 37.44 36.01 28.76 25.35 24.98 31.86 47.33 -14.48%
  QoQ % 3.97% 25.21% 13.45% 1.48% -21.59% -32.69% -
  Horiz. % 79.10% 76.08% 60.76% 53.56% 52.78% 67.31% 100.00%
DPS 14.21 0.00 38.09 0.00 14.30 0.00 47.81 -55.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.72% 0.00% 79.67% 0.00% 29.91% 0.00% 100.00%
NAPS 10.9865 10.8163 9.1617 8.7929 8.7411 8.9406 8.5679 18.05%
  QoQ % 1.57% 18.06% 4.19% 0.59% -2.23% 4.35% -
  Horiz. % 128.23% 126.24% 106.93% 102.63% 102.02% 104.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 19.7000 19.6000 18.5000 18.7000 18.1000 19.0000 18.0000 -
P/RPS 2.69 3.13 3.07 3.44 3.26 3.29 86.54 -90.13%
  QoQ % -14.06% 1.95% -10.76% 5.52% -0.91% -96.20% -
  Horiz. % 3.11% 3.62% 3.55% 3.98% 3.77% 3.80% 100.00%
P/EPS 49.84 51.65 61.26 70.27 69.06 56.90 36.36 23.42%
  QoQ % -3.50% -15.69% -12.82% 1.75% 21.37% 56.49% -
  Horiz. % 137.07% 142.05% 168.48% 193.26% 189.93% 156.49% 100.00%
EY 2.01 1.94 1.63 1.42 1.45 1.76 2.75 -18.87%
  QoQ % 3.61% 19.02% 14.79% -2.07% -17.61% -36.00% -
  Horiz. % 73.09% 70.55% 59.27% 51.64% 52.73% 64.00% 100.00%
DY 0.76 0.00 2.16 0.00 0.83 0.00 2.78 -57.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.34% 0.00% 77.70% 0.00% 29.86% 0.00% 100.00%
P/NAPS 1.70 1.72 1.92 2.03 1.97 2.03 2.01 -10.58%
  QoQ % -1.16% -10.42% -5.42% 3.05% -2.96% 1.00% -
  Horiz. % 84.58% 85.57% 95.52% 101.00% 98.01% 101.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 -
Price 19.7800 20.0000 20.0000 18.2600 19.1000 18.5800 17.7400 -
P/RPS 2.70 3.20 3.32 3.36 3.44 3.22 85.29 -90.01%
  QoQ % -15.62% -3.61% -1.19% -2.33% 6.83% -96.22% -
  Horiz. % 3.17% 3.75% 3.89% 3.94% 4.03% 3.78% 100.00%
P/EPS 50.04 52.70 66.23 68.62 72.87 55.65 35.84 24.95%
  QoQ % -5.05% -20.43% -3.48% -5.83% 30.94% 55.27% -
  Horiz. % 139.62% 147.04% 184.79% 191.46% 203.32% 155.27% 100.00%
EY 2.00 1.90 1.51 1.46 1.37 1.80 2.79 -19.92%
  QoQ % 5.26% 25.83% 3.42% 6.57% -23.89% -35.48% -
  Horiz. % 71.68% 68.10% 54.12% 52.33% 49.10% 64.52% 100.00%
DY 0.76 0.00 2.00 0.00 0.79 0.00 2.82 -58.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.95% 0.00% 70.92% 0.00% 28.01% 0.00% 100.00%
P/NAPS 1.71 1.75 2.08 1.98 2.08 1.98 1.98 -9.32%
  QoQ % -2.29% -15.87% 5.05% -4.81% 5.05% 0.00% -
  Horiz. % 86.36% 88.38% 105.05% 100.00% 105.05% 100.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers