Highlights

[BKAWAN] QoQ Quarter Result on 2013-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     13.46%    YoY -     -39.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,019,475 3,023,312 2,586,837 2,502,760 2,256,134 2,307,697 2,399,654 16.60%
  QoQ % -0.13% 16.87% 3.36% 10.93% -2.23% -3.83% -
  Horiz. % 125.83% 125.99% 107.80% 104.30% 94.02% 96.17% 100.00%
PBT 299,507 450,816 409,828 358,945 247,900 301,343 377,603 -14.35%
  QoQ % -33.56% 10.00% 14.18% 44.79% -17.73% -20.20% -
  Horiz. % 79.32% 119.39% 108.53% 95.06% 65.65% 79.80% 100.00%
Tax -64,883 -94,234 -83,292 -82,310 -22,524 -62,716 -85,807 -17.04%
  QoQ % 31.15% -13.14% -1.19% -265.43% 64.09% 26.91% -
  Horiz. % 75.62% 109.82% 97.07% 95.92% 26.25% 73.09% 100.00%
NP 234,624 356,582 326,536 276,635 225,376 238,627 291,796 -13.57%
  QoQ % -34.20% 9.20% 18.04% 22.74% -5.55% -18.22% -
  Horiz. % 80.41% 122.20% 111.91% 94.80% 77.24% 81.78% 100.00%
NP to SH 110,528 163,217 156,972 125,385 110,513 108,918 138,893 -14.16%
  QoQ % -32.28% 3.98% 25.19% 13.46% 1.46% -21.58% -
  Horiz. % 79.58% 117.51% 113.02% 90.27% 79.57% 78.42% 100.00%
Tax Rate 21.66 % 20.90 % 20.32 % 22.93 % 9.09 % 20.81 % 22.72 % -3.14%
  QoQ % 3.64% 2.85% -11.38% 152.26% -56.32% -8.41% -
  Horiz. % 95.33% 91.99% 89.44% 100.92% 40.01% 91.59% 100.00%
Total Cost 2,784,851 2,666,730 2,260,301 2,226,125 2,030,758 2,069,070 2,107,858 20.47%
  QoQ % 4.43% 17.98% 1.54% 9.62% -1.85% -1.84% -
  Horiz. % 132.12% 126.51% 107.23% 105.61% 96.34% 98.16% 100.00%
Net Worth 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 12.75%
  QoQ % -2.62% 1.57% 18.06% 4.19% 0.59% -2.23% -
  Horiz. % 119.66% 122.88% 120.98% 102.47% 98.35% 97.77% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 61,934 - 166,072 - 62,333 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.36% 0.00% 266.42% 0.00% 100.00% -
Div Payout % - % 37.95 % - % 132.45 % - % 57.23 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.31% 0.00% 231.43% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 12.75%
  QoQ % -2.62% 1.57% 18.06% 4.19% 0.59% -2.23% -
  Horiz. % 119.66% 122.88% 120.98% 102.47% 98.35% 97.77% 100.00%
NOSH 411,649 412,894 413,628 415,182 415,306 415,558 415,971 -0.70%
  QoQ % -0.30% -0.18% -0.37% -0.03% -0.06% -0.10% -
  Horiz. % 98.96% 99.26% 99.44% 99.81% 99.84% 99.90% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.77 % 11.79 % 12.62 % 11.05 % 9.99 % 10.34 % 12.16 % -25.87%
  QoQ % -34.10% -6.58% 14.21% 10.61% -3.38% -14.97% -
  Horiz. % 63.90% 96.96% 103.78% 90.87% 82.15% 85.03% 100.00%
ROE 2.37 % 3.41 % 3.33 % 3.14 % 2.88 % 2.86 % 3.56 % -23.81%
  QoQ % -30.50% 2.40% 6.05% 9.03% 0.70% -19.66% -
  Horiz. % 66.57% 95.79% 93.54% 88.20% 80.90% 80.34% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 733.51 732.22 625.40 602.81 543.25 555.32 576.88 17.42%
  QoQ % 0.18% 17.08% 3.75% 10.96% -2.17% -3.74% -
  Horiz. % 127.15% 126.93% 108.41% 104.49% 94.17% 96.26% 100.00%
EPS 26.85 39.53 37.95 30.20 26.61 26.21 33.39 -13.56%
  QoQ % -32.08% 4.16% 25.66% 13.49% 1.53% -21.50% -
  Horiz. % 80.41% 118.39% 113.66% 90.45% 79.69% 78.50% 100.00%
DPS 0.00 15.00 0.00 40.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 266.67% 0.00% 100.00% -
NAPS 11.3300 11.6000 11.4000 9.6200 9.2300 9.1700 9.3700 13.54%
  QoQ % -2.33% 1.75% 18.50% 4.23% 0.65% -2.13% -
  Horiz. % 120.92% 123.80% 121.66% 102.67% 98.51% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 692.62 693.50 593.38 574.09 517.52 529.35 550.44 16.60%
  QoQ % -0.13% 16.87% 3.36% 10.93% -2.23% -3.83% -
  Horiz. % 125.83% 125.99% 107.80% 104.30% 94.02% 96.17% 100.00%
EPS 25.35 37.44 36.01 28.76 25.35 24.98 31.86 -14.17%
  QoQ % -32.29% 3.97% 25.21% 13.45% 1.48% -21.59% -
  Horiz. % 79.57% 117.51% 113.03% 90.27% 79.57% 78.41% 100.00%
DPS 0.00 14.21 0.00 38.09 0.00 14.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.37% 0.00% 266.36% 0.00% 100.00% -
NAPS 10.6984 10.9865 10.8163 9.1617 8.7929 8.7411 8.9406 12.75%
  QoQ % -2.62% 1.57% 18.06% 4.19% 0.59% -2.23% -
  Horiz. % 119.66% 122.88% 120.98% 102.47% 98.35% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.8000 19.7000 19.6000 18.5000 18.7000 18.1000 19.0000 -
P/RPS 2.70 2.69 3.13 3.07 3.44 3.26 3.29 -12.38%
  QoQ % 0.37% -14.06% 1.95% -10.76% 5.52% -0.91% -
  Horiz. % 82.07% 81.76% 95.14% 93.31% 104.56% 99.09% 100.00%
P/EPS 73.74 49.84 51.65 61.26 70.27 69.06 56.90 18.92%
  QoQ % 47.95% -3.50% -15.69% -12.82% 1.75% 21.37% -
  Horiz. % 129.60% 87.59% 90.77% 107.66% 123.50% 121.37% 100.00%
EY 1.36 2.01 1.94 1.63 1.42 1.45 1.76 -15.83%
  QoQ % -32.34% 3.61% 19.02% 14.79% -2.07% -17.61% -
  Horiz. % 77.27% 114.20% 110.23% 92.61% 80.68% 82.39% 100.00%
DY 0.00 0.76 0.00 2.16 0.00 0.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.57% 0.00% 260.24% 0.00% 100.00% -
P/NAPS 1.75 1.70 1.72 1.92 2.03 1.97 2.03 -9.45%
  QoQ % 2.94% -1.16% -10.42% -5.42% 3.05% -2.96% -
  Horiz. % 86.21% 83.74% 84.73% 94.58% 100.00% 97.04% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 -
Price 19.6600 19.7800 20.0000 20.0000 18.2600 19.1000 18.5800 -
P/RPS 2.68 2.70 3.20 3.32 3.36 3.44 3.22 -11.55%
  QoQ % -0.74% -15.62% -3.61% -1.19% -2.33% 6.83% -
  Horiz. % 83.23% 83.85% 99.38% 103.11% 104.35% 106.83% 100.00%
P/EPS 73.22 50.04 52.70 66.23 68.62 72.87 55.65 20.13%
  QoQ % 46.32% -5.05% -20.43% -3.48% -5.83% 30.94% -
  Horiz. % 131.57% 89.92% 94.70% 119.01% 123.31% 130.94% 100.00%
EY 1.37 2.00 1.90 1.51 1.46 1.37 1.80 -16.68%
  QoQ % -31.50% 5.26% 25.83% 3.42% 6.57% -23.89% -
  Horiz. % 76.11% 111.11% 105.56% 83.89% 81.11% 76.11% 100.00%
DY 0.00 0.76 0.00 2.00 0.00 0.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.20% 0.00% 253.16% 0.00% 100.00% -
P/NAPS 1.74 1.71 1.75 2.08 1.98 2.08 1.98 -8.28%
  QoQ % 1.75% -2.29% -15.87% 5.05% -4.81% 5.05% -
  Horiz. % 87.88% 86.36% 88.38% 105.05% 100.00% 105.05% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers