Highlights

[BKAWAN] QoQ Quarter Result on 2013-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     25.19%    YoY -     13.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,870,040 3,019,475 3,023,312 2,586,837 2,502,760 2,256,134 2,307,697 15.63%
  QoQ % -4.95% -0.13% 16.87% 3.36% 10.93% -2.23% -
  Horiz. % 124.37% 130.84% 131.01% 112.10% 108.45% 97.77% 100.00%
PBT 257,130 299,507 450,816 409,828 358,945 247,900 301,343 -10.03%
  QoQ % -14.15% -33.56% 10.00% 14.18% 44.79% -17.73% -
  Horiz. % 85.33% 99.39% 149.60% 136.00% 119.12% 82.27% 100.00%
Tax -68,157 -64,883 -94,234 -83,292 -82,310 -22,524 -62,716 5.70%
  QoQ % -5.05% 31.15% -13.14% -1.19% -265.43% 64.09% -
  Horiz. % 108.68% 103.46% 150.26% 132.81% 131.24% 35.91% 100.00%
NP 188,973 234,624 356,582 326,536 276,635 225,376 238,627 -14.39%
  QoQ % -19.46% -34.20% 9.20% 18.04% 22.74% -5.55% -
  Horiz. % 79.19% 98.32% 149.43% 136.84% 115.93% 94.45% 100.00%
NP to SH 90,829 110,528 163,217 156,972 125,385 110,513 108,918 -11.39%
  QoQ % -17.82% -32.28% 3.98% 25.19% 13.46% 1.46% -
  Horiz. % 83.39% 101.48% 149.85% 144.12% 115.12% 101.46% 100.00%
Tax Rate 26.51 % 21.66 % 20.90 % 20.32 % 22.93 % 9.09 % 20.81 % 17.50%
  QoQ % 22.39% 3.64% 2.85% -11.38% 152.26% -56.32% -
  Horiz. % 127.39% 104.08% 100.43% 97.65% 110.19% 43.68% 100.00%
Total Cost 2,681,067 2,784,851 2,666,730 2,260,301 2,226,125 2,030,758 2,069,070 18.84%
  QoQ % -3.73% 4.43% 17.98% 1.54% 9.62% -1.85% -
  Horiz. % 129.58% 134.59% 128.89% 109.24% 107.59% 98.15% 100.00%
Net Worth 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 14.32%
  QoQ % -0.11% -2.62% 1.57% 18.06% 4.19% 0.59% -
  Horiz. % 122.25% 122.39% 125.69% 123.74% 104.81% 100.59% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 185,029 - 61,934 - 166,072 - 62,333 106.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 296.84% 0.00% 99.36% 0.00% 266.42% 0.00% 100.00%
Div Payout % 203.71 % - % 37.95 % - % 132.45 % - % 57.23 % 132.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.95% 0.00% 66.31% 0.00% 231.43% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 14.32%
  QoQ % -0.11% -2.62% 1.57% 18.06% 4.19% 0.59% -
  Horiz. % 122.25% 122.39% 125.69% 123.74% 104.81% 100.59% 100.00%
NOSH 411,177 411,649 412,894 413,628 415,182 415,306 415,558 -0.70%
  QoQ % -0.11% -0.30% -0.18% -0.37% -0.03% -0.06% -
  Horiz. % 98.95% 99.06% 99.36% 99.54% 99.91% 99.94% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.58 % 7.77 % 11.79 % 12.62 % 11.05 % 9.99 % 10.34 % -26.00%
  QoQ % -15.32% -34.10% -6.58% 14.21% 10.61% -3.38% -
  Horiz. % 63.64% 75.15% 114.02% 122.05% 106.87% 96.62% 100.00%
ROE 1.95 % 2.37 % 3.41 % 3.33 % 3.14 % 2.88 % 2.86 % -22.52%
  QoQ % -17.72% -30.50% 2.40% 6.05% 9.03% 0.70% -
  Horiz. % 68.18% 82.87% 119.23% 116.43% 109.79% 100.70% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 698.01 733.51 732.22 625.40 602.81 543.25 555.32 16.45%
  QoQ % -4.84% 0.18% 17.08% 3.75% 10.96% -2.17% -
  Horiz. % 125.70% 132.09% 131.86% 112.62% 108.55% 97.83% 100.00%
EPS 22.09 26.85 39.53 37.95 30.20 26.61 26.21 -10.77%
  QoQ % -17.73% -32.08% 4.16% 25.66% 13.49% 1.53% -
  Horiz. % 84.28% 102.44% 150.82% 144.79% 115.22% 101.53% 100.00%
DPS 45.00 0.00 15.00 0.00 40.00 0.00 15.00 107.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 100.00% 0.00% 266.67% 0.00% 100.00%
NAPS 11.3300 11.3300 11.6000 11.4000 9.6200 9.2300 9.1700 15.13%
  QoQ % 0.00% -2.33% 1.75% 18.50% 4.23% 0.65% -
  Horiz. % 123.56% 123.56% 126.50% 124.32% 104.91% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 658.34 692.62 693.50 593.38 574.09 517.52 529.35 15.63%
  QoQ % -4.95% -0.13% 16.87% 3.36% 10.93% -2.23% -
  Horiz. % 124.37% 130.84% 131.01% 112.10% 108.45% 97.77% 100.00%
EPS 20.83 25.35 37.44 36.01 28.76 25.35 24.98 -11.40%
  QoQ % -17.83% -32.29% 3.97% 25.21% 13.45% 1.48% -
  Horiz. % 83.39% 101.48% 149.88% 144.16% 115.13% 101.48% 100.00%
DPS 42.44 0.00 14.21 0.00 38.09 0.00 14.30 106.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 296.78% 0.00% 99.37% 0.00% 266.36% 0.00% 100.00%
NAPS 10.6861 10.6984 10.9865 10.8163 9.1617 8.7929 8.7411 14.32%
  QoQ % -0.11% -2.62% 1.57% 18.06% 4.19% 0.59% -
  Horiz. % 122.25% 122.39% 125.69% 123.74% 104.81% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 19.1000 19.8000 19.7000 19.6000 18.5000 18.7000 18.1000 -
P/RPS 2.74 2.70 2.69 3.13 3.07 3.44 3.26 -10.93%
  QoQ % 1.48% 0.37% -14.06% 1.95% -10.76% 5.52% -
  Horiz. % 84.05% 82.82% 82.52% 96.01% 94.17% 105.52% 100.00%
P/EPS 86.46 73.74 49.84 51.65 61.26 70.27 69.06 16.14%
  QoQ % 17.25% 47.95% -3.50% -15.69% -12.82% 1.75% -
  Horiz. % 125.20% 106.78% 72.17% 74.79% 88.71% 101.75% 100.00%
EY 1.16 1.36 2.01 1.94 1.63 1.42 1.45 -13.81%
  QoQ % -14.71% -32.34% 3.61% 19.02% 14.79% -2.07% -
  Horiz. % 80.00% 93.79% 138.62% 133.79% 112.41% 97.93% 100.00%
DY 2.36 0.00 0.76 0.00 2.16 0.00 0.83 100.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 284.34% 0.00% 91.57% 0.00% 260.24% 0.00% 100.00%
P/NAPS 1.69 1.75 1.70 1.72 1.92 2.03 1.97 -9.71%
  QoQ % -3.43% 2.94% -1.16% -10.42% -5.42% 3.05% -
  Horiz. % 85.79% 88.83% 86.29% 87.31% 97.46% 103.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 -
Price 18.4800 19.6600 19.7800 20.0000 20.0000 18.2600 19.1000 -
P/RPS 2.65 2.68 2.70 3.20 3.32 3.36 3.44 -15.95%
  QoQ % -1.12% -0.74% -15.62% -3.61% -1.19% -2.33% -
  Horiz. % 77.03% 77.91% 78.49% 93.02% 96.51% 97.67% 100.00%
P/EPS 83.66 73.22 50.04 52.70 66.23 68.62 72.87 9.63%
  QoQ % 14.26% 46.32% -5.05% -20.43% -3.48% -5.83% -
  Horiz. % 114.81% 100.48% 68.67% 72.32% 90.89% 94.17% 100.00%
EY 1.20 1.37 2.00 1.90 1.51 1.46 1.37 -8.45%
  QoQ % -12.41% -31.50% 5.26% 25.83% 3.42% 6.57% -
  Horiz. % 87.59% 100.00% 145.99% 138.69% 110.22% 106.57% 100.00%
DY 2.44 0.00 0.76 0.00 2.00 0.00 0.79 111.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 308.86% 0.00% 96.20% 0.00% 253.16% 0.00% 100.00%
P/NAPS 1.63 1.74 1.71 1.75 2.08 1.98 2.08 -14.99%
  QoQ % -6.32% 1.75% -2.29% -15.87% 5.05% -4.81% -
  Horiz. % 78.37% 83.65% 82.21% 84.13% 100.00% 95.19% 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