Highlights

[BKAWAN] QoQ Quarter Result on 2016-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     31.16%    YoY -     68.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 5,012,875 5,603,935 5,629,920 4,661,089 4,043,453 3,814,450 4,450,259 8.27%
  QoQ % -10.55% -0.46% 20.79% 15.27% 6.00% -14.29% -
  Horiz. % 112.64% 125.92% 126.51% 104.74% 90.86% 85.71% 100.00%
PBT 248,030 437,701 513,803 257,932 357,505 268,488 938,661 -58.86%
  QoQ % -43.33% -14.81% 99.20% -27.85% 33.15% -71.40% -
  Horiz. % 26.42% 46.63% 54.74% 27.48% 38.09% 28.60% 100.00%
Tax -93,336 -102,552 -104,285 164,627 -59,189 -62,761 -88,368 3.72%
  QoQ % 8.99% 1.66% -163.35% 378.14% 5.69% 28.98% -
  Horiz. % 105.62% 116.05% 118.01% -186.30% 66.98% 71.02% 100.00%
NP 154,694 335,149 409,518 422,559 298,316 205,727 850,293 -67.93%
  QoQ % -53.84% -18.16% -3.09% 41.65% 45.01% -75.81% -
  Horiz. % 18.19% 39.42% 48.16% 49.70% 35.08% 24.19% 100.00%
NP to SH 80,779 163,315 197,543 194,734 148,473 94,435 387,526 -64.88%
  QoQ % -50.54% -17.33% 1.44% 31.16% 57.22% -75.63% -
  Horiz. % 20.84% 42.14% 50.98% 50.25% 38.31% 24.37% 100.00%
Tax Rate 37.63 % 23.43 % 20.30 % -63.83 % 16.56 % 23.38 % 9.41 % 152.15%
  QoQ % 60.61% 15.42% 131.80% -485.45% -29.17% 148.46% -
  Horiz. % 399.89% 248.99% 215.73% -678.32% 175.98% 248.46% 100.00%
Total Cost 4,858,181 5,268,786 5,220,402 4,238,530 3,745,137 3,608,723 3,599,966 22.14%
  QoQ % -7.79% 0.93% 23.17% 13.17% 3.78% 0.24% -
  Horiz. % 134.95% 146.36% 145.01% 117.74% 104.03% 100.24% 100.00%
Net Worth 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 7.37%
  QoQ % -0.28% 2.76% 5.97% 5.80% 0.68% -3.83% -
  Horiz. % 111.25% 111.56% 108.56% 102.45% 96.83% 96.17% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 60,723 - 162,278 - 60,899 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.71% 0.00% 266.47% 0.00% 100.00% -
Div Payout % - % 37.18 % - % 83.33 % - % 64.49 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.65% 0.00% 129.21% 0.00% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 7.37%
  QoQ % -0.28% 2.76% 5.97% 5.80% 0.68% -3.83% -
  Horiz. % 111.25% 111.56% 108.56% 102.45% 96.83% 96.17% 100.00%
NOSH 404,449 404,826 405,084 405,695 405,885 405,997 406,296 -0.30%
  QoQ % -0.09% -0.06% -0.15% -0.05% -0.03% -0.07% -
  Horiz. % 99.55% 99.64% 99.70% 99.85% 99.90% 99.93% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.09 % 5.98 % 7.27 % 9.07 % 7.38 % 5.39 % 19.11 % -70.35%
  QoQ % -48.33% -17.74% -19.85% 22.90% 36.92% -71.79% -
  Horiz. % 16.17% 31.29% 38.04% 47.46% 38.62% 28.21% 100.00%
ROE 1.22 % 2.46 % 3.06 % 3.20 % 2.58 % 1.65 % 6.52 % -67.32%
  QoQ % -50.41% -19.61% -4.38% 24.03% 56.36% -74.69% -
  Horiz. % 18.71% 37.73% 46.93% 49.08% 39.57% 25.31% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,239.43 1,384.28 1,389.82 1,148.91 996.20 939.53 1,095.32 8.60%
  QoQ % -10.46% -0.40% 20.97% 15.33% 6.03% -14.22% -
  Horiz. % 113.16% 126.38% 126.89% 104.89% 90.95% 85.78% 100.00%
EPS 19.97 40.34 48.77 48.00 36.58 23.26 95.38 -64.77%
  QoQ % -50.50% -17.29% 1.60% 31.22% 57.27% -75.61% -
  Horiz. % 20.94% 42.29% 51.13% 50.33% 38.35% 24.39% 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 16.3500 16.3800 15.9300 15.0100 14.1800 14.0800 14.6300 7.70%
  QoQ % -0.18% 2.82% 6.13% 5.85% 0.71% -3.76% -
  Horiz. % 111.76% 111.96% 108.89% 102.60% 96.92% 96.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,149.87 1,285.45 1,291.41 1,069.18 927.50 874.97 1,020.82 8.27%
  QoQ % -10.55% -0.46% 20.79% 15.28% 6.00% -14.29% -
  Horiz. % 112.64% 125.92% 126.51% 104.74% 90.86% 85.71% 100.00%
EPS 18.53 37.46 45.31 44.67 34.06 21.66 88.89 -64.88%
  QoQ % -50.53% -17.33% 1.43% 31.15% 57.25% -75.63% -
  Horiz. % 20.85% 42.14% 50.97% 50.25% 38.32% 24.37% 100.00%
DPS 0.00 13.93 0.00 37.22 0.00 13.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.71% 0.00% 266.43% 0.00% 100.00% -
NAPS 15.1685 15.2105 14.8021 13.9683 13.2021 13.1126 13.6348 7.37%
  QoQ % -0.28% 2.76% 5.97% 5.80% 0.68% -3.83% -
  Horiz. % 111.25% 111.56% 108.56% 102.45% 96.83% 96.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 18.9000 19.3800 18.4000 18.1800 17.8000 18.3000 17.5000 -
P/RPS 1.52 1.40 1.32 1.58 1.79 1.95 1.60 -3.36%
  QoQ % 8.57% 6.06% -16.46% -11.73% -8.21% 21.88% -
  Horiz. % 95.00% 87.50% 82.50% 98.75% 111.88% 121.88% 100.00%
P/EPS 94.63 48.04 37.73 37.88 48.66 78.68 18.35 198.79%
  QoQ % 96.98% 27.33% -0.40% -22.15% -38.15% 328.77% -
  Horiz. % 515.69% 261.80% 205.61% 206.43% 265.18% 428.77% 100.00%
EY 1.06 2.08 2.65 2.64 2.06 1.27 5.45 -66.46%
  QoQ % -49.04% -21.51% 0.38% 28.16% 62.20% -76.70% -
  Horiz. % 19.45% 38.17% 48.62% 48.44% 37.80% 23.30% 100.00%
DY 0.00 0.77 0.00 2.20 0.00 0.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.90% 0.00% 268.29% 0.00% 100.00% -
P/NAPS 1.16 1.18 1.16 1.21 1.26 1.30 1.20 -2.24%
  QoQ % -1.69% 1.72% -4.13% -3.97% -3.08% 8.33% -
  Horiz. % 96.67% 98.33% 96.67% 100.83% 105.00% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 17/02/16 -
Price 19.0000 18.4000 19.8000 18.3000 17.9600 17.6200 17.8000 -
P/RPS 1.53 1.33 1.42 1.59 1.80 1.88 1.63 -4.14%
  QoQ % 15.04% -6.34% -10.69% -11.67% -4.26% 15.34% -
  Horiz. % 93.87% 81.60% 87.12% 97.55% 110.43% 115.34% 100.00%
P/EPS 95.13 45.61 40.60 38.13 49.10 75.75 18.66 196.51%
  QoQ % 108.57% 12.34% 6.48% -22.34% -35.18% 305.95% -
  Horiz. % 509.81% 244.43% 217.58% 204.34% 263.13% 405.95% 100.00%
EY 1.05 2.19 2.46 2.62 2.04 1.32 5.36 -66.30%
  QoQ % -52.05% -10.98% -6.11% 28.43% 54.55% -75.37% -
  Horiz. % 19.59% 40.86% 45.90% 48.88% 38.06% 24.63% 100.00%
DY 0.00 0.82 0.00 2.19 0.00 0.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.47% 0.00% 257.65% 0.00% 100.00% -
P/NAPS 1.16 1.12 1.24 1.22 1.27 1.25 1.22 -3.31%
  QoQ % 3.57% -9.68% 1.64% -3.94% 1.60% 2.46% -
  Horiz. % 95.08% 91.80% 101.64% 100.00% 104.10% 102.46% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers