Highlights

[BKAWAN] QoQ Quarter Result on 2014-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -32.28%    YoY -     0.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,159,630 3,214,547 2,870,040 3,019,475 3,023,312 2,586,837 2,502,760 16.83%
  QoQ % -1.71% 12.00% -4.95% -0.13% 16.87% 3.36% -
  Horiz. % 126.25% 128.44% 114.67% 120.65% 120.80% 103.36% 100.00%
PBT 320,808 318,274 257,130 299,507 450,816 409,828 358,945 -7.22%
  QoQ % 0.80% 23.78% -14.15% -33.56% 10.00% 14.18% -
  Horiz. % 89.38% 88.67% 71.63% 83.44% 125.59% 114.18% 100.00%
Tax -74,538 -71,472 -68,157 -64,883 -94,234 -83,292 -82,310 -6.40%
  QoQ % -4.29% -4.86% -5.05% 31.15% -13.14% -1.19% -
  Horiz. % 90.56% 86.83% 82.81% 78.83% 114.49% 101.19% 100.00%
NP 246,270 246,802 188,973 234,624 356,582 326,536 276,635 -7.47%
  QoQ % -0.22% 30.60% -19.46% -34.20% 9.20% 18.04% -
  Horiz. % 89.02% 89.22% 68.31% 84.81% 128.90% 118.04% 100.00%
NP to SH 120,892 116,954 90,829 110,528 163,217 156,972 125,385 -2.41%
  QoQ % 3.37% 28.76% -17.82% -32.28% 3.98% 25.19% -
  Horiz. % 96.42% 93.28% 72.44% 88.15% 130.17% 125.19% 100.00%
Tax Rate 23.23 % 22.46 % 26.51 % 21.66 % 20.90 % 20.32 % 22.93 % 0.87%
  QoQ % 3.43% -15.28% 22.39% 3.64% 2.85% -11.38% -
  Horiz. % 101.31% 97.95% 115.61% 94.46% 91.15% 88.62% 100.00%
Total Cost 2,913,360 2,967,745 2,681,067 2,784,851 2,666,730 2,260,301 2,226,125 19.67%
  QoQ % -1.83% 10.69% -3.73% 4.43% 17.98% 1.54% -
  Horiz. % 130.87% 133.31% 120.44% 125.10% 119.79% 101.54% 100.00%
Net Worth 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 15.60%
  QoQ % 1.92% 4.52% -0.11% -2.62% 1.57% 18.06% -
  Horiz. % 124.26% 121.91% 116.64% 116.77% 119.92% 118.06% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 61,221 - 185,029 - 61,934 - 166,072 -48.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.86% 0.00% 111.41% 0.00% 37.29% 0.00% 100.00%
Div Payout % 50.64 % - % 203.71 % - % 37.95 % - % 132.45 % -47.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.23% 0.00% 153.80% 0.00% 28.65% 0.00% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 15.60%
  QoQ % 1.92% 4.52% -0.11% -2.62% 1.57% 18.06% -
  Horiz. % 124.26% 121.91% 116.64% 116.77% 119.92% 118.06% 100.00%
NOSH 408,143 408,501 411,177 411,649 412,894 413,628 415,182 -1.13%
  QoQ % -0.09% -0.65% -0.11% -0.30% -0.18% -0.37% -
  Horiz. % 98.30% 98.39% 99.04% 99.15% 99.45% 99.63% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.79 % 7.68 % 6.58 % 7.77 % 11.79 % 12.62 % 11.05 % -20.81%
  QoQ % 1.43% 16.72% -15.32% -34.10% -6.58% 14.21% -
  Horiz. % 70.50% 69.50% 59.55% 70.32% 106.70% 114.21% 100.00%
ROE 2.44 % 2.40 % 1.95 % 2.37 % 3.41 % 3.33 % 3.14 % -15.49%
  QoQ % 1.67% 23.08% -17.72% -30.50% 2.40% 6.05% -
  Horiz. % 77.71% 76.43% 62.10% 75.48% 108.60% 106.05% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 774.15 786.91 698.01 733.51 732.22 625.40 602.81 18.17%
  QoQ % -1.62% 12.74% -4.84% 0.18% 17.08% 3.75% -
  Horiz. % 128.42% 130.54% 115.79% 121.68% 121.47% 103.75% 100.00%
EPS 29.62 28.63 22.09 26.85 39.53 37.95 30.20 -1.29%
  QoQ % 3.46% 29.61% -17.73% -32.08% 4.16% 25.66% -
  Horiz. % 98.08% 94.80% 73.15% 88.91% 130.89% 125.66% 100.00%
DPS 15.00 0.00 45.00 0.00 15.00 0.00 40.00 -48.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 112.50% 0.00% 37.50% 0.00% 100.00%
NAPS 12.1600 11.9200 11.3300 11.3300 11.6000 11.4000 9.6200 16.92%
  QoQ % 2.01% 5.21% 0.00% -2.33% 1.75% 18.50% -
  Horiz. % 126.40% 123.91% 117.78% 117.78% 120.58% 118.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 724.77 737.36 658.34 692.62 693.50 593.38 574.09 16.83%
  QoQ % -1.71% 12.00% -4.95% -0.13% 16.87% 3.36% -
  Horiz. % 126.25% 128.44% 114.68% 120.65% 120.80% 103.36% 100.00%
EPS 27.73 26.83 20.83 25.35 37.44 36.01 28.76 -2.40%
  QoQ % 3.35% 28.80% -17.83% -32.29% 3.97% 25.21% -
  Horiz. % 96.42% 93.29% 72.43% 88.14% 130.18% 125.21% 100.00%
DPS 14.04 0.00 42.44 0.00 14.21 0.00 38.09 -48.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.86% 0.00% 111.42% 0.00% 37.31% 0.00% 100.00%
NAPS 11.3844 11.1695 10.6861 10.6984 10.9865 10.8163 9.1617 15.60%
  QoQ % 1.92% 4.52% -0.11% -2.62% 1.57% 18.06% -
  Horiz. % 124.26% 121.92% 116.64% 116.77% 119.92% 118.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 18.2400 17.3400 19.1000 19.8000 19.7000 19.6000 18.5000 -
P/RPS 2.36 2.20 2.74 2.70 2.69 3.13 3.07 -16.10%
  QoQ % 7.27% -19.71% 1.48% 0.37% -14.06% 1.95% -
  Horiz. % 76.87% 71.66% 89.25% 87.95% 87.62% 101.95% 100.00%
P/EPS 61.58 60.57 86.46 73.74 49.84 51.65 61.26 0.35%
  QoQ % 1.67% -29.94% 17.25% 47.95% -3.50% -15.69% -
  Horiz. % 100.52% 98.87% 141.14% 120.37% 81.36% 84.31% 100.00%
EY 1.62 1.65 1.16 1.36 2.01 1.94 1.63 -0.41%
  QoQ % -1.82% 42.24% -14.71% -32.34% 3.61% 19.02% -
  Horiz. % 99.39% 101.23% 71.17% 83.44% 123.31% 119.02% 100.00%
DY 0.82 0.00 2.36 0.00 0.76 0.00 2.16 -47.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.96% 0.00% 109.26% 0.00% 35.19% 0.00% 100.00%
P/NAPS 1.50 1.45 1.69 1.75 1.70 1.72 1.92 -15.19%
  QoQ % 3.45% -14.20% -3.43% 2.94% -1.16% -10.42% -
  Horiz. % 78.12% 75.52% 88.02% 91.15% 88.54% 89.58% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 16/02/15 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 -
Price 18.1800 18.7200 18.4800 19.6600 19.7800 20.0000 20.0000 -
P/RPS 2.35 2.38 2.65 2.68 2.70 3.20 3.32 -20.59%
  QoQ % -1.26% -10.19% -1.12% -0.74% -15.62% -3.61% -
  Horiz. % 70.78% 71.69% 79.82% 80.72% 81.33% 96.39% 100.00%
P/EPS 61.38 65.39 83.66 73.22 50.04 52.70 66.23 -4.95%
  QoQ % -6.13% -21.84% 14.26% 46.32% -5.05% -20.43% -
  Horiz. % 92.68% 98.73% 126.32% 110.55% 75.55% 79.57% 100.00%
EY 1.63 1.53 1.20 1.37 2.00 1.90 1.51 5.24%
  QoQ % 6.54% 27.50% -12.41% -31.50% 5.26% 25.83% -
  Horiz. % 107.95% 101.32% 79.47% 90.73% 132.45% 125.83% 100.00%
DY 0.83 0.00 2.44 0.00 0.76 0.00 2.00 -44.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.50% 0.00% 122.00% 0.00% 38.00% 0.00% 100.00%
P/NAPS 1.50 1.57 1.63 1.74 1.71 1.75 2.08 -19.60%
  QoQ % -4.46% -3.68% -6.32% 1.75% -2.29% -15.87% -
  Horiz. % 72.12% 75.48% 78.37% 83.65% 82.21% 84.13% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers