Highlights

[BKAWAN] QoQ Quarter Result on 2015-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     8.91%    YoY -     19.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 3,814,450 4,450,259 4,042,003 3,639,128 3,159,630 3,214,547 2,870,040 20.86%
  QoQ % -14.29% 10.10% 11.07% 15.18% -1.71% 12.00% -
  Horiz. % 132.91% 155.06% 140.83% 126.80% 110.09% 112.00% 100.00%
PBT 268,488 938,661 267,504 334,936 320,808 318,274 257,130 2.92%
  QoQ % -71.40% 250.90% -20.13% 4.40% 0.80% 23.78% -
  Horiz. % 104.42% 365.05% 104.03% 130.26% 124.76% 123.78% 100.00%
Tax -62,761 -88,368 -63,375 -61,669 -74,538 -71,472 -68,157 -5.35%
  QoQ % 28.98% -39.44% -2.77% 17.27% -4.29% -4.86% -
  Horiz. % 92.08% 129.65% 92.98% 90.48% 109.36% 104.86% 100.00%
NP 205,727 850,293 204,129 273,267 246,270 246,802 188,973 5.82%
  QoQ % -75.81% 316.55% -25.30% 10.96% -0.22% 30.60% -
  Horiz. % 108.87% 449.95% 108.02% 144.61% 130.32% 130.60% 100.00%
NP to SH 94,435 387,526 115,332 131,662 120,892 116,954 90,829 2.63%
  QoQ % -75.63% 236.01% -12.40% 8.91% 3.37% 28.76% -
  Horiz. % 103.97% 426.65% 126.98% 144.96% 133.10% 128.76% 100.00%
Tax Rate 23.38 % 9.41 % 23.69 % 18.41 % 23.23 % 22.46 % 26.51 % -8.03%
  QoQ % 148.46% -60.28% 28.68% -20.75% 3.43% -15.28% -
  Horiz. % 88.19% 35.50% 89.36% 69.45% 87.63% 84.72% 100.00%
Total Cost 3,608,723 3,599,966 3,837,874 3,365,861 2,913,360 2,967,745 2,681,067 21.89%
  QoQ % 0.24% -6.20% 14.02% 15.53% -1.83% 10.69% -
  Horiz. % 134.60% 134.27% 143.15% 125.54% 108.66% 110.69% 100.00%
Net Worth 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 14.60%
  QoQ % -3.83% 5.69% 8.66% 4.29% 1.92% 4.52% -
  Horiz. % 122.71% 127.59% 120.72% 111.10% 106.53% 104.52% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 60,899 - 142,636 - 61,221 - 185,029 -52.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.91% 0.00% 77.09% 0.00% 33.09% 0.00% 100.00%
Div Payout % 64.49 % - % 123.67 % - % 50.64 % - % 203.71 % -53.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.66% 0.00% 60.71% 0.00% 24.86% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 14.60%
  QoQ % -3.83% 5.69% 8.66% 4.29% 1.92% 4.52% -
  Horiz. % 122.71% 127.59% 120.72% 111.10% 106.53% 104.52% 100.00%
NOSH 405,997 406,296 407,533 407,874 408,143 408,501 411,177 -0.84%
  QoQ % -0.07% -0.30% -0.08% -0.07% -0.09% -0.65% -
  Horiz. % 98.74% 98.81% 99.11% 99.20% 99.26% 99.35% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.39 % 19.11 % 5.05 % 7.51 % 7.79 % 7.68 % 6.58 % -12.44%
  QoQ % -71.79% 278.42% -32.76% -3.59% 1.43% 16.72% -
  Horiz. % 81.91% 290.43% 76.75% 114.13% 118.39% 116.72% 100.00%
ROE 1.65 % 6.52 % 2.05 % 2.54 % 2.44 % 2.40 % 1.95 % -10.53%
  QoQ % -74.69% 218.05% -19.29% 4.10% 1.67% 23.08% -
  Horiz. % 84.62% 334.36% 105.13% 130.26% 125.13% 123.08% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 939.53 1,095.32 991.82 892.22 774.15 786.91 698.01 21.89%
  QoQ % -14.22% 10.44% 11.16% 15.25% -1.62% 12.74% -
  Horiz. % 134.60% 156.92% 142.09% 127.82% 110.91% 112.74% 100.00%
EPS 23.26 95.38 28.30 32.28 29.62 28.63 22.09 3.50%
  QoQ % -75.61% 237.03% -12.33% 8.98% 3.46% 29.61% -
  Horiz. % 105.30% 431.78% 128.11% 146.13% 134.09% 129.61% 100.00%
DPS 15.00 0.00 35.00 0.00 15.00 0.00 45.00 -51.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 77.78% 0.00% 33.33% 0.00% 100.00%
NAPS 14.0800 14.6300 13.8000 12.6900 12.1600 11.9200 11.3300 15.57%
  QoQ % -3.76% 6.01% 8.75% 4.36% 2.01% 5.21% -
  Horiz. % 124.27% 129.13% 121.80% 112.00% 107.33% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 874.97 1,020.82 927.17 834.76 724.77 737.36 658.34 20.86%
  QoQ % -14.29% 10.10% 11.07% 15.18% -1.71% 12.00% -
  Horiz. % 132.91% 155.06% 140.83% 126.80% 110.09% 112.00% 100.00%
EPS 21.66 88.89 26.46 30.20 27.73 26.83 20.83 2.64%
  QoQ % -75.63% 235.94% -12.38% 8.91% 3.35% 28.80% -
  Horiz. % 103.98% 426.74% 127.03% 144.98% 133.13% 128.80% 100.00%
DPS 13.97 0.00 32.72 0.00 14.04 0.00 42.44 -52.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.92% 0.00% 77.10% 0.00% 33.08% 0.00% 100.00%
NAPS 13.1126 13.6348 12.9004 11.8727 11.3844 11.1695 10.6861 14.60%
  QoQ % -3.83% 5.69% 8.66% 4.29% 1.92% 4.52% -
  Horiz. % 122.71% 127.59% 120.72% 111.10% 106.53% 104.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 18.3000 17.5000 16.7800 18.2200 18.2400 17.3400 19.1000 -
P/RPS 1.95 1.60 1.69 2.04 2.36 2.20 2.74 -20.27%
  QoQ % 21.88% -5.33% -17.16% -13.56% 7.27% -19.71% -
  Horiz. % 71.17% 58.39% 61.68% 74.45% 86.13% 80.29% 100.00%
P/EPS 78.68 18.35 59.29 56.44 61.58 60.57 86.46 -6.09%
  QoQ % 328.77% -69.05% 5.05% -8.35% 1.67% -29.94% -
  Horiz. % 91.00% 21.22% 68.58% 65.28% 71.22% 70.06% 100.00%
EY 1.27 5.45 1.69 1.77 1.62 1.65 1.16 6.22%
  QoQ % -76.70% 222.49% -4.52% 9.26% -1.82% 42.24% -
  Horiz. % 109.48% 469.83% 145.69% 152.59% 139.66% 142.24% 100.00%
DY 0.82 0.00 2.09 0.00 0.82 0.00 2.36 -50.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.75% 0.00% 88.56% 0.00% 34.75% 0.00% 100.00%
P/NAPS 1.30 1.20 1.22 1.44 1.50 1.45 1.69 -16.03%
  QoQ % 8.33% -1.64% -15.28% -4.00% 3.45% -14.20% -
  Horiz. % 76.92% 71.01% 72.19% 85.21% 88.76% 85.80% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 17/02/16 18/11/15 19/08/15 20/05/15 16/02/15 19/11/14 -
Price 17.6200 17.8000 17.5600 17.8200 18.1800 18.7200 18.4800 -
P/RPS 1.88 1.63 1.77 2.00 2.35 2.38 2.65 -20.44%
  QoQ % 15.34% -7.91% -11.50% -14.89% -1.26% -10.19% -
  Horiz. % 70.94% 61.51% 66.79% 75.47% 88.68% 89.81% 100.00%
P/EPS 75.75 18.66 62.05 55.20 61.38 65.39 83.66 -6.40%
  QoQ % 305.95% -69.93% 12.41% -10.07% -6.13% -21.84% -
  Horiz. % 90.55% 22.30% 74.17% 65.98% 73.37% 78.16% 100.00%
EY 1.32 5.36 1.61 1.81 1.63 1.53 1.20 6.55%
  QoQ % -75.37% 232.92% -11.05% 11.04% 6.54% 27.50% -
  Horiz. % 110.00% 446.67% 134.17% 150.83% 135.83% 127.50% 100.00%
DY 0.85 0.00 1.99 0.00 0.83 0.00 2.44 -50.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.84% 0.00% 81.56% 0.00% 34.02% 0.00% 100.00%
P/NAPS 1.25 1.22 1.27 1.40 1.50 1.57 1.63 -16.20%
  QoQ % 2.46% -3.94% -9.29% -6.67% -4.46% -3.68% -
  Horiz. % 76.69% 74.85% 77.91% 85.89% 92.02% 96.32% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers