Highlights

[BKAWAN] QoQ Quarter Result on 2014-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     -17.82%    YoY -     -27.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,639,128 3,159,630 3,214,547 2,870,040 3,019,475 3,023,312 2,586,837 25.63%
  QoQ % 15.18% -1.71% 12.00% -4.95% -0.13% 16.87% -
  Horiz. % 140.68% 122.14% 124.27% 110.95% 116.72% 116.87% 100.00%
PBT 334,936 320,808 318,274 257,130 299,507 450,816 409,828 -12.62%
  QoQ % 4.40% 0.80% 23.78% -14.15% -33.56% 10.00% -
  Horiz. % 81.73% 78.28% 77.66% 62.74% 73.08% 110.00% 100.00%
Tax -61,669 -74,538 -71,472 -68,157 -64,883 -94,234 -83,292 -18.20%
  QoQ % 17.27% -4.29% -4.86% -5.05% 31.15% -13.14% -
  Horiz. % 74.04% 89.49% 85.81% 81.83% 77.90% 113.14% 100.00%
NP 273,267 246,270 246,802 188,973 234,624 356,582 326,536 -11.22%
  QoQ % 10.96% -0.22% 30.60% -19.46% -34.20% 9.20% -
  Horiz. % 83.69% 75.42% 75.58% 57.87% 71.85% 109.20% 100.00%
NP to SH 131,662 120,892 116,954 90,829 110,528 163,217 156,972 -11.09%
  QoQ % 8.91% 3.37% 28.76% -17.82% -32.28% 3.98% -
  Horiz. % 83.88% 77.02% 74.51% 57.86% 70.41% 103.98% 100.00%
Tax Rate 18.41 % 23.23 % 22.46 % 26.51 % 21.66 % 20.90 % 20.32 % -6.39%
  QoQ % -20.75% 3.43% -15.28% 22.39% 3.64% 2.85% -
  Horiz. % 90.60% 114.32% 110.53% 130.46% 106.59% 102.85% 100.00%
Total Cost 3,365,861 2,913,360 2,967,745 2,681,067 2,784,851 2,666,730 2,260,301 30.50%
  QoQ % 15.53% -1.83% 10.69% -3.73% 4.43% 17.98% -
  Horiz. % 148.91% 128.89% 131.30% 118.62% 123.21% 117.98% 100.00%
Net Worth 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 6.43%
  QoQ % 4.29% 1.92% 4.52% -0.11% -2.62% 1.57% -
  Horiz. % 109.77% 105.25% 103.27% 98.80% 98.91% 101.57% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 61,221 - 185,029 - 61,934 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.85% 0.00% 298.75% 0.00% 100.00% -
Div Payout % - % 50.64 % - % 203.71 % - % 37.95 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.44% 0.00% 536.79% 0.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 6.43%
  QoQ % 4.29% 1.92% 4.52% -0.11% -2.62% 1.57% -
  Horiz. % 109.77% 105.25% 103.27% 98.80% 98.91% 101.57% 100.00%
NOSH 407,874 408,143 408,501 411,177 411,649 412,894 413,628 -0.93%
  QoQ % -0.07% -0.09% -0.65% -0.11% -0.30% -0.18% -
  Horiz. % 98.61% 98.67% 98.76% 99.41% 99.52% 99.82% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.51 % 7.79 % 7.68 % 6.58 % 7.77 % 11.79 % 12.62 % -29.32%
  QoQ % -3.59% 1.43% 16.72% -15.32% -34.10% -6.58% -
  Horiz. % 59.51% 61.73% 60.86% 52.14% 61.57% 93.42% 100.00%
ROE 2.54 % 2.44 % 2.40 % 1.95 % 2.37 % 3.41 % 3.33 % -16.56%
  QoQ % 4.10% 1.67% 23.08% -17.72% -30.50% 2.40% -
  Horiz. % 76.28% 73.27% 72.07% 58.56% 71.17% 102.40% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 892.22 774.15 786.91 698.01 733.51 732.22 625.40 26.81%
  QoQ % 15.25% -1.62% 12.74% -4.84% 0.18% 17.08% -
  Horiz. % 142.66% 123.78% 125.83% 111.61% 117.29% 117.08% 100.00%
EPS 32.28 29.62 28.63 22.09 26.85 39.53 37.95 -10.25%
  QoQ % 8.98% 3.46% 29.61% -17.73% -32.08% 4.16% -
  Horiz. % 85.06% 78.05% 75.44% 58.21% 70.75% 104.16% 100.00%
DPS 0.00 15.00 0.00 45.00 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% 300.00% 0.00% 100.00% -
NAPS 12.6900 12.1600 11.9200 11.3300 11.3300 11.6000 11.4000 7.43%
  QoQ % 4.36% 2.01% 5.21% 0.00% -2.33% 1.75% -
  Horiz. % 111.32% 106.67% 104.56% 99.39% 99.39% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 820.24 712.16 724.54 646.89 680.57 681.44 583.06 25.63%
  QoQ % 15.18% -1.71% 12.00% -4.95% -0.13% 16.87% -
  Horiz. % 140.68% 122.14% 124.27% 110.95% 116.72% 116.87% 100.00%
EPS 29.68 27.25 26.36 20.47 24.91 36.79 35.38 -11.08%
  QoQ % 8.92% 3.38% 28.77% -17.82% -32.29% 3.99% -
  Horiz. % 83.89% 77.02% 74.51% 57.86% 70.41% 103.99% 100.00%
DPS 0.00 13.80 0.00 41.70 0.00 13.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.85% 0.00% 298.71% 0.00% 100.00% -
NAPS 11.6663 11.1864 10.9752 10.5003 10.5124 10.7954 10.6282 6.43%
  QoQ % 4.29% 1.92% 4.52% -0.12% -2.62% 1.57% -
  Horiz. % 109.77% 105.25% 103.26% 98.80% 98.91% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 18.2200 18.2400 17.3400 19.1000 19.8000 19.7000 19.6000 -
P/RPS 2.04 2.36 2.20 2.74 2.70 2.69 3.13 -24.89%
  QoQ % -13.56% 7.27% -19.71% 1.48% 0.37% -14.06% -
  Horiz. % 65.18% 75.40% 70.29% 87.54% 86.26% 85.94% 100.00%
P/EPS 56.44 61.58 60.57 86.46 73.74 49.84 51.65 6.11%
  QoQ % -8.35% 1.67% -29.94% 17.25% 47.95% -3.50% -
  Horiz. % 109.27% 119.23% 117.27% 167.40% 142.77% 96.50% 100.00%
EY 1.77 1.62 1.65 1.16 1.36 2.01 1.94 -5.95%
  QoQ % 9.26% -1.82% 42.24% -14.71% -32.34% 3.61% -
  Horiz. % 91.24% 83.51% 85.05% 59.79% 70.10% 103.61% 100.00%
DY 0.00 0.82 0.00 2.36 0.00 0.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.89% 0.00% 310.53% 0.00% 100.00% -
P/NAPS 1.44 1.50 1.45 1.69 1.75 1.70 1.72 -11.20%
  QoQ % -4.00% 3.45% -14.20% -3.43% 2.94% -1.16% -
  Horiz. % 83.72% 87.21% 84.30% 98.26% 101.74% 98.84% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 20/05/15 16/02/15 19/11/14 20/08/14 21/05/14 19/02/14 -
Price 17.8200 18.1800 18.7200 18.4800 19.6600 19.7800 20.0000 -
P/RPS 2.00 2.35 2.38 2.65 2.68 2.70 3.20 -26.96%
  QoQ % -14.89% -1.26% -10.19% -1.12% -0.74% -15.62% -
  Horiz. % 62.50% 73.44% 74.38% 82.81% 83.75% 84.38% 100.00%
P/EPS 55.20 61.38 65.39 83.66 73.22 50.04 52.70 3.15%
  QoQ % -10.07% -6.13% -21.84% 14.26% 46.32% -5.05% -
  Horiz. % 104.74% 116.47% 124.08% 158.75% 138.94% 94.95% 100.00%
EY 1.81 1.63 1.53 1.20 1.37 2.00 1.90 -3.19%
  QoQ % 11.04% 6.54% 27.50% -12.41% -31.50% 5.26% -
  Horiz. % 95.26% 85.79% 80.53% 63.16% 72.11% 105.26% 100.00%
DY 0.00 0.83 0.00 2.44 0.00 0.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.21% 0.00% 321.05% 0.00% 100.00% -
P/NAPS 1.40 1.50 1.57 1.63 1.74 1.71 1.75 -13.86%
  QoQ % -6.67% -4.46% -3.68% -6.32% 1.75% -2.29% -
  Horiz. % 80.00% 85.71% 89.71% 93.14% 99.43% 97.71% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers