Highlights

[BKAWAN] QoQ Quarter Result on 2016-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     57.22%    YoY -     12.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 5,603,935 5,629,920 4,661,089 4,043,453 3,814,450 4,450,259 4,042,003 24.31%
  QoQ % -0.46% 20.79% 15.27% 6.00% -14.29% 10.10% -
  Horiz. % 138.64% 139.29% 115.32% 100.04% 94.37% 110.10% 100.00%
PBT 437,701 513,803 257,932 357,505 268,488 938,661 267,504 38.81%
  QoQ % -14.81% 99.20% -27.85% 33.15% -71.40% 250.90% -
  Horiz. % 163.62% 192.07% 96.42% 133.64% 100.37% 350.90% 100.00%
Tax -102,552 -104,285 164,627 -59,189 -62,761 -88,368 -63,375 37.79%
  QoQ % 1.66% -163.35% 378.14% 5.69% 28.98% -39.44% -
  Horiz. % 161.82% 164.55% -259.77% 93.39% 99.03% 139.44% 100.00%
NP 335,149 409,518 422,559 298,316 205,727 850,293 204,129 39.13%
  QoQ % -18.16% -3.09% 41.65% 45.01% -75.81% 316.55% -
  Horiz. % 164.18% 200.62% 207.01% 146.14% 100.78% 416.55% 100.00%
NP to SH 163,315 197,543 194,734 148,473 94,435 387,526 115,332 26.07%
  QoQ % -17.33% 1.44% 31.16% 57.22% -75.63% 236.01% -
  Horiz. % 141.60% 171.28% 168.85% 128.74% 81.88% 336.01% 100.00%
Tax Rate 23.43 % 20.30 % -63.83 % 16.56 % 23.38 % 9.41 % 23.69 % -0.73%
  QoQ % 15.42% 131.80% -485.45% -29.17% 148.46% -60.28% -
  Horiz. % 98.90% 85.69% -269.44% 69.90% 98.69% 39.72% 100.00%
Total Cost 5,268,786 5,220,402 4,238,530 3,745,137 3,608,723 3,599,966 3,837,874 23.50%
  QoQ % 0.93% 23.17% 13.17% 3.78% 0.24% -6.20% -
  Horiz. % 137.28% 136.02% 110.44% 97.58% 94.03% 93.80% 100.00%
Net Worth 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 11.60%
  QoQ % 2.76% 5.97% 5.80% 0.68% -3.83% 5.69% -
  Horiz. % 117.91% 114.74% 108.28% 102.34% 101.64% 105.69% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 60,723 - 162,278 - 60,899 - 142,636 -43.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.57% 0.00% 113.77% 0.00% 42.70% 0.00% 100.00%
Div Payout % 37.18 % - % 83.33 % - % 64.49 % - % 123.67 % -55.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.06% 0.00% 67.38% 0.00% 52.15% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 11.60%
  QoQ % 2.76% 5.97% 5.80% 0.68% -3.83% 5.69% -
  Horiz. % 117.91% 114.74% 108.28% 102.34% 101.64% 105.69% 100.00%
NOSH 404,826 405,084 405,695 405,885 405,997 406,296 407,533 -0.44%
  QoQ % -0.06% -0.15% -0.05% -0.03% -0.07% -0.30% -
  Horiz. % 99.34% 99.40% 99.55% 99.60% 99.62% 99.70% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.98 % 7.27 % 9.07 % 7.38 % 5.39 % 19.11 % 5.05 % 11.92%
  QoQ % -17.74% -19.85% 22.90% 36.92% -71.79% 278.42% -
  Horiz. % 118.42% 143.96% 179.60% 146.14% 106.73% 378.42% 100.00%
ROE 2.46 % 3.06 % 3.20 % 2.58 % 1.65 % 6.52 % 2.05 % 12.91%
  QoQ % -19.61% -4.38% 24.03% 56.36% -74.69% 218.05% -
  Horiz. % 120.00% 149.27% 156.10% 125.85% 80.49% 318.05% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,384.28 1,389.82 1,148.91 996.20 939.53 1,095.32 991.82 24.86%
  QoQ % -0.40% 20.97% 15.33% 6.03% -14.22% 10.44% -
  Horiz. % 139.57% 140.13% 115.84% 100.44% 94.73% 110.44% 100.00%
EPS 40.34 48.77 48.00 36.58 23.26 95.38 28.30 26.63%
  QoQ % -17.29% 1.60% 31.22% 57.27% -75.61% 237.03% -
  Horiz. % 142.54% 172.33% 169.61% 129.26% 82.19% 337.03% 100.00%
DPS 15.00 0.00 40.00 0.00 15.00 0.00 35.00 -43.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 0.00% 114.29% 0.00% 42.86% 0.00% 100.00%
NAPS 16.3800 15.9300 15.0100 14.1800 14.0800 14.6300 13.8000 12.09%
  QoQ % 2.82% 6.13% 5.85% 0.71% -3.76% 6.01% -
  Horiz. % 118.70% 115.43% 108.77% 102.75% 102.03% 106.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,285.45 1,291.41 1,069.18 927.50 874.97 1,020.82 927.17 24.31%
  QoQ % -0.46% 20.79% 15.28% 6.00% -14.29% 10.10% -
  Horiz. % 138.64% 139.29% 115.32% 100.04% 94.37% 110.10% 100.00%
EPS 37.46 45.31 44.67 34.06 21.66 88.89 26.46 26.06%
  QoQ % -17.33% 1.43% 31.15% 57.25% -75.63% 235.94% -
  Horiz. % 141.57% 171.24% 168.82% 128.72% 81.86% 335.94% 100.00%
DPS 13.93 0.00 37.22 0.00 13.97 0.00 32.72 -43.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.57% 0.00% 113.75% 0.00% 42.70% 0.00% 100.00%
NAPS 15.2105 14.8021 13.9683 13.2021 13.1126 13.6348 12.9004 11.60%
  QoQ % 2.76% 5.97% 5.80% 0.68% -3.83% 5.69% -
  Horiz. % 117.91% 114.74% 108.28% 102.34% 101.64% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 19.3800 18.4000 18.1800 17.8000 18.3000 17.5000 16.7800 -
P/RPS 1.40 1.32 1.58 1.79 1.95 1.60 1.69 -11.78%
  QoQ % 6.06% -16.46% -11.73% -8.21% 21.88% -5.33% -
  Horiz. % 82.84% 78.11% 93.49% 105.92% 115.38% 94.67% 100.00%
P/EPS 48.04 37.73 37.88 48.66 78.68 18.35 59.29 -13.08%
  QoQ % 27.33% -0.40% -22.15% -38.15% 328.77% -69.05% -
  Horiz. % 81.03% 63.64% 63.89% 82.07% 132.70% 30.95% 100.00%
EY 2.08 2.65 2.64 2.06 1.27 5.45 1.69 14.83%
  QoQ % -21.51% 0.38% 28.16% 62.20% -76.70% 222.49% -
  Horiz. % 123.08% 156.80% 156.21% 121.89% 75.15% 322.49% 100.00%
DY 0.77 0.00 2.20 0.00 0.82 0.00 2.09 -48.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.84% 0.00% 105.26% 0.00% 39.23% 0.00% 100.00%
P/NAPS 1.18 1.16 1.21 1.26 1.30 1.20 1.22 -2.20%
  QoQ % 1.72% -4.13% -3.97% -3.08% 8.33% -1.64% -
  Horiz. % 96.72% 95.08% 99.18% 103.28% 106.56% 98.36% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 17/02/16 18/11/15 -
Price 18.4000 19.8000 18.3000 17.9600 17.6200 17.8000 17.5600 -
P/RPS 1.33 1.42 1.59 1.80 1.88 1.63 1.77 -17.33%
  QoQ % -6.34% -10.69% -11.67% -4.26% 15.34% -7.91% -
  Horiz. % 75.14% 80.23% 89.83% 101.69% 106.21% 92.09% 100.00%
P/EPS 45.61 40.60 38.13 49.10 75.75 18.66 62.05 -18.54%
  QoQ % 12.34% 6.48% -22.34% -35.18% 305.95% -69.93% -
  Horiz. % 73.51% 65.43% 61.45% 79.13% 122.08% 30.07% 100.00%
EY 2.19 2.46 2.62 2.04 1.32 5.36 1.61 22.74%
  QoQ % -10.98% -6.11% 28.43% 54.55% -75.37% 232.92% -
  Horiz. % 136.02% 152.80% 162.73% 126.71% 81.99% 332.92% 100.00%
DY 0.82 0.00 2.19 0.00 0.85 0.00 1.99 -44.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.21% 0.00% 110.05% 0.00% 42.71% 0.00% 100.00%
P/NAPS 1.12 1.24 1.22 1.27 1.25 1.22 1.27 -8.03%
  QoQ % -9.68% 1.64% -3.94% 1.60% 2.46% -3.94% -
  Horiz. % 88.19% 97.64% 96.06% 100.00% 98.43% 96.06% 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