Highlights

[BKAWAN] QoQ Quarter Result on 2015-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 18-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     -12.40%    YoY -     26.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,043,453 3,814,450 4,450,259 4,042,003 3,639,128 3,159,630 3,214,547 16.54%
  QoQ % 6.00% -14.29% 10.10% 11.07% 15.18% -1.71% -
  Horiz. % 125.79% 118.66% 138.44% 125.74% 113.21% 98.29% 100.00%
PBT 357,505 268,488 938,661 267,504 334,936 320,808 318,274 8.06%
  QoQ % 33.15% -71.40% 250.90% -20.13% 4.40% 0.80% -
  Horiz. % 112.33% 84.36% 294.92% 84.05% 105.24% 100.80% 100.00%
Tax -59,189 -62,761 -88,368 -63,375 -61,669 -74,538 -71,472 -11.82%
  QoQ % 5.69% 28.98% -39.44% -2.77% 17.27% -4.29% -
  Horiz. % 82.81% 87.81% 123.64% 88.67% 86.28% 104.29% 100.00%
NP 298,316 205,727 850,293 204,129 273,267 246,270 246,802 13.48%
  QoQ % 45.01% -75.81% 316.55% -25.30% 10.96% -0.22% -
  Horiz. % 120.87% 83.36% 344.52% 82.71% 110.72% 99.78% 100.00%
NP to SH 148,473 94,435 387,526 115,332 131,662 120,892 116,954 17.26%
  QoQ % 57.22% -75.63% 236.01% -12.40% 8.91% 3.37% -
  Horiz. % 126.95% 80.75% 331.35% 98.61% 112.58% 103.37% 100.00%
Tax Rate 16.56 % 23.38 % 9.41 % 23.69 % 18.41 % 23.23 % 22.46 % -18.40%
  QoQ % -29.17% 148.46% -60.28% 28.68% -20.75% 3.43% -
  Horiz. % 73.73% 104.10% 41.90% 105.48% 81.97% 103.43% 100.00%
Total Cost 3,745,137 3,608,723 3,599,966 3,837,874 3,365,861 2,913,360 2,967,745 16.79%
  QoQ % 3.78% 0.24% -6.20% 14.02% 15.53% -1.83% -
  Horiz. % 126.19% 121.60% 121.30% 129.32% 113.41% 98.17% 100.00%
Net Worth 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 11.80%
  QoQ % 0.68% -3.83% 5.69% 8.66% 4.29% 1.92% -
  Horiz. % 118.20% 117.40% 122.07% 115.50% 106.30% 101.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 60,899 - 142,636 - 61,221 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.47% 0.00% 232.98% 0.00% 100.00% -
Div Payout % - % 64.49 % - % 123.67 % - % 50.64 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.35% 0.00% 244.21% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 11.80%
  QoQ % 0.68% -3.83% 5.69% 8.66% 4.29% 1.92% -
  Horiz. % 118.20% 117.40% 122.07% 115.50% 106.30% 101.92% 100.00%
NOSH 405,885 405,997 406,296 407,533 407,874 408,143 408,501 -0.43%
  QoQ % -0.03% -0.07% -0.30% -0.08% -0.07% -0.09% -
  Horiz. % 99.36% 99.39% 99.46% 99.76% 99.85% 99.91% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.38 % 5.39 % 19.11 % 5.05 % 7.51 % 7.79 % 7.68 % -2.62%
  QoQ % 36.92% -71.79% 278.42% -32.76% -3.59% 1.43% -
  Horiz. % 96.09% 70.18% 248.83% 65.76% 97.79% 101.43% 100.00%
ROE 2.58 % 1.65 % 6.52 % 2.05 % 2.54 % 2.44 % 2.40 % 4.94%
  QoQ % 56.36% -74.69% 218.05% -19.29% 4.10% 1.67% -
  Horiz. % 107.50% 68.75% 271.67% 85.42% 105.83% 101.67% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 996.20 939.53 1,095.32 991.82 892.22 774.15 786.91 17.04%
  QoQ % 6.03% -14.22% 10.44% 11.16% 15.25% -1.62% -
  Horiz. % 126.60% 119.39% 139.19% 126.04% 113.38% 98.38% 100.00%
EPS 36.58 23.26 95.38 28.30 32.28 29.62 28.63 17.76%
  QoQ % 57.27% -75.61% 237.03% -12.33% 8.98% 3.46% -
  Horiz. % 127.77% 81.24% 333.15% 98.85% 112.75% 103.46% 100.00%
DPS 0.00 15.00 0.00 35.00 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% 233.33% 0.00% 100.00% -
NAPS 14.1800 14.0800 14.6300 13.8000 12.6900 12.1600 11.9200 12.28%
  QoQ % 0.71% -3.76% 6.01% 8.75% 4.36% 2.01% -
  Horiz. % 118.96% 118.12% 122.73% 115.77% 106.46% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 911.37 859.76 1,003.07 911.05 820.24 712.16 724.54 16.54%
  QoQ % 6.00% -14.29% 10.10% 11.07% 15.18% -1.71% -
  Horiz. % 125.79% 118.66% 138.44% 125.74% 113.21% 98.29% 100.00%
EPS 33.47 21.29 87.35 26.00 29.68 27.25 26.36 17.27%
  QoQ % 57.21% -75.63% 235.96% -12.40% 8.92% 3.38% -
  Horiz. % 126.97% 80.77% 331.37% 98.63% 112.59% 103.38% 100.00%
DPS 0.00 13.73 0.00 32.15 0.00 13.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.49% 0.00% 232.97% 0.00% 100.00% -
NAPS 12.9725 12.8846 13.3977 12.6761 11.6663 11.1864 10.9752 11.80%
  QoQ % 0.68% -3.83% 5.69% 8.66% 4.29% 1.92% -
  Horiz. % 118.20% 117.40% 122.07% 115.50% 106.30% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 17.8000 18.3000 17.5000 16.7800 18.2200 18.2400 17.3400 -
P/RPS 1.79 1.95 1.60 1.69 2.04 2.36 2.20 -12.86%
  QoQ % -8.21% 21.88% -5.33% -17.16% -13.56% 7.27% -
  Horiz. % 81.36% 88.64% 72.73% 76.82% 92.73% 107.27% 100.00%
P/EPS 48.66 78.68 18.35 59.29 56.44 61.58 60.57 -13.59%
  QoQ % -38.15% 328.77% -69.05% 5.05% -8.35% 1.67% -
  Horiz. % 80.34% 129.90% 30.30% 97.89% 93.18% 101.67% 100.00%
EY 2.06 1.27 5.45 1.69 1.77 1.62 1.65 15.96%
  QoQ % 62.20% -76.70% 222.49% -4.52% 9.26% -1.82% -
  Horiz. % 124.85% 76.97% 330.30% 102.42% 107.27% 98.18% 100.00%
DY 0.00 0.82 0.00 2.09 0.00 0.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 254.88% 0.00% 100.00% -
P/NAPS 1.26 1.30 1.20 1.22 1.44 1.50 1.45 -8.95%
  QoQ % -3.08% 8.33% -1.64% -15.28% -4.00% 3.45% -
  Horiz. % 86.90% 89.66% 82.76% 84.14% 99.31% 103.45% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 16/05/16 17/02/16 18/11/15 19/08/15 20/05/15 16/02/15 -
Price 17.9600 17.6200 17.8000 17.5600 17.8200 18.1800 18.7200 -
P/RPS 1.80 1.88 1.63 1.77 2.00 2.35 2.38 -17.00%
  QoQ % -4.26% 15.34% -7.91% -11.50% -14.89% -1.26% -
  Horiz. % 75.63% 78.99% 68.49% 74.37% 84.03% 98.74% 100.00%
P/EPS 49.10 75.75 18.66 62.05 55.20 61.38 65.39 -17.40%
  QoQ % -35.18% 305.95% -69.93% 12.41% -10.07% -6.13% -
  Horiz. % 75.09% 115.84% 28.54% 94.89% 84.42% 93.87% 100.00%
EY 2.04 1.32 5.36 1.61 1.81 1.63 1.53 21.16%
  QoQ % 54.55% -75.37% 232.92% -11.05% 11.04% 6.54% -
  Horiz. % 133.33% 86.27% 350.33% 105.23% 118.30% 106.54% 100.00%
DY 0.00 0.85 0.00 1.99 0.00 0.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.41% 0.00% 239.76% 0.00% 100.00% -
P/NAPS 1.27 1.25 1.22 1.27 1.40 1.50 1.57 -13.19%
  QoQ % 1.60% 2.46% -3.94% -9.29% -6.67% -4.46% -
  Horiz. % 80.89% 79.62% 77.71% 80.89% 89.17% 95.54% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS