Highlights

[BKAWAN] QoQ Quarter Result on 2014-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     28.76%    YoY -     -25.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,042,003 3,639,128 3,159,630 3,214,547 2,870,040 3,019,475 3,023,312 21.34%
  QoQ % 11.07% 15.18% -1.71% 12.00% -4.95% -0.13% -
  Horiz. % 133.69% 120.37% 104.51% 106.33% 94.93% 99.87% 100.00%
PBT 267,504 334,936 320,808 318,274 257,130 299,507 450,816 -29.36%
  QoQ % -20.13% 4.40% 0.80% 23.78% -14.15% -33.56% -
  Horiz. % 59.34% 74.30% 71.16% 70.60% 57.04% 66.44% 100.00%
Tax -63,375 -61,669 -74,538 -71,472 -68,157 -64,883 -94,234 -23.22%
  QoQ % -2.77% 17.27% -4.29% -4.86% -5.05% 31.15% -
  Horiz. % 67.25% 65.44% 79.10% 75.85% 72.33% 68.85% 100.00%
NP 204,129 273,267 246,270 246,802 188,973 234,624 356,582 -31.03%
  QoQ % -25.30% 10.96% -0.22% 30.60% -19.46% -34.20% -
  Horiz. % 57.25% 76.64% 69.06% 69.21% 53.00% 65.80% 100.00%
NP to SH 115,332 131,662 120,892 116,954 90,829 110,528 163,217 -20.65%
  QoQ % -12.40% 8.91% 3.37% 28.76% -17.82% -32.28% -
  Horiz. % 70.66% 80.67% 74.07% 71.66% 55.65% 67.72% 100.00%
Tax Rate 23.69 % 18.41 % 23.23 % 22.46 % 26.51 % 21.66 % 20.90 % 8.70%
  QoQ % 28.68% -20.75% 3.43% -15.28% 22.39% 3.64% -
  Horiz. % 113.35% 88.09% 111.15% 107.46% 126.84% 103.64% 100.00%
Total Cost 3,837,874 3,365,861 2,913,360 2,967,745 2,681,067 2,784,851 2,666,730 27.44%
  QoQ % 14.02% 15.53% -1.83% 10.69% -3.73% 4.43% -
  Horiz. % 143.92% 126.22% 109.25% 111.29% 100.54% 104.43% 100.00%
Net Worth 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 11.29%
  QoQ % 8.66% 4.29% 1.92% 4.52% -0.11% -2.62% -
  Horiz. % 117.42% 108.07% 103.62% 101.67% 97.27% 97.38% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 142,636 - 61,221 - 185,029 - 61,934 74.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.30% 0.00% 98.85% 0.00% 298.75% 0.00% 100.00%
Div Payout % 123.67 % - % 50.64 % - % 203.71 % - % 37.95 % 119.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 325.88% 0.00% 133.44% 0.00% 536.79% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 11.29%
  QoQ % 8.66% 4.29% 1.92% 4.52% -0.11% -2.62% -
  Horiz. % 117.42% 108.07% 103.62% 101.67% 97.27% 97.38% 100.00%
NOSH 407,533 407,874 408,143 408,501 411,177 411,649 412,894 -0.87%
  QoQ % -0.08% -0.07% -0.09% -0.65% -0.11% -0.30% -
  Horiz. % 98.70% 98.78% 98.85% 98.94% 99.58% 99.70% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.05 % 7.51 % 7.79 % 7.68 % 6.58 % 7.77 % 11.79 % -43.15%
  QoQ % -32.76% -3.59% 1.43% 16.72% -15.32% -34.10% -
  Horiz. % 42.83% 63.70% 66.07% 65.14% 55.81% 65.90% 100.00%
ROE 2.05 % 2.54 % 2.44 % 2.40 % 1.95 % 2.37 % 3.41 % -28.75%
  QoQ % -19.29% 4.10% 1.67% 23.08% -17.72% -30.50% -
  Horiz. % 60.12% 74.49% 71.55% 70.38% 57.18% 69.50% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 991.82 892.22 774.15 786.91 698.01 733.51 732.22 22.40%
  QoQ % 11.16% 15.25% -1.62% 12.74% -4.84% 0.18% -
  Horiz. % 135.45% 121.85% 105.73% 107.47% 95.33% 100.18% 100.00%
EPS 28.30 32.28 29.62 28.63 22.09 26.85 39.53 -19.96%
  QoQ % -12.33% 8.98% 3.46% 29.61% -17.73% -32.08% -
  Horiz. % 71.59% 81.66% 74.93% 72.43% 55.88% 67.92% 100.00%
DPS 35.00 0.00 15.00 0.00 45.00 0.00 15.00 75.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
NAPS 13.8000 12.6900 12.1600 11.9200 11.3300 11.3300 11.6000 12.26%
  QoQ % 8.75% 4.36% 2.01% 5.21% 0.00% -2.33% -
  Horiz. % 118.97% 109.40% 104.83% 102.76% 97.67% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 911.05 820.24 712.16 724.54 646.89 680.57 681.44 21.34%
  QoQ % 11.07% 15.18% -1.71% 12.00% -4.95% -0.13% -
  Horiz. % 133.69% 120.37% 104.51% 106.32% 94.93% 99.87% 100.00%
EPS 26.00 29.68 27.25 26.36 20.47 24.91 36.79 -20.64%
  QoQ % -12.40% 8.92% 3.38% 28.77% -17.82% -32.29% -
  Horiz. % 70.67% 80.67% 74.07% 71.65% 55.64% 67.71% 100.00%
DPS 32.15 0.00 13.80 0.00 41.70 0.00 13.96 74.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.30% 0.00% 98.85% 0.00% 298.71% 0.00% 100.00%
NAPS 12.6761 11.6663 11.1864 10.9752 10.5003 10.5124 10.7954 11.29%
  QoQ % 8.66% 4.29% 1.92% 4.52% -0.12% -2.62% -
  Horiz. % 117.42% 108.07% 103.62% 101.67% 97.27% 97.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 16.7800 18.2200 18.2400 17.3400 19.1000 19.8000 19.7000 -
P/RPS 1.69 2.04 2.36 2.20 2.74 2.70 2.69 -26.63%
  QoQ % -17.16% -13.56% 7.27% -19.71% 1.48% 0.37% -
  Horiz. % 62.83% 75.84% 87.73% 81.78% 101.86% 100.37% 100.00%
P/EPS 59.29 56.44 61.58 60.57 86.46 73.74 49.84 12.26%
  QoQ % 5.05% -8.35% 1.67% -29.94% 17.25% 47.95% -
  Horiz. % 118.96% 113.24% 123.56% 121.53% 173.48% 147.95% 100.00%
EY 1.69 1.77 1.62 1.65 1.16 1.36 2.01 -10.91%
  QoQ % -4.52% 9.26% -1.82% 42.24% -14.71% -32.34% -
  Horiz. % 84.08% 88.06% 80.60% 82.09% 57.71% 67.66% 100.00%
DY 2.09 0.00 0.82 0.00 2.36 0.00 0.76 96.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 0.00% 107.89% 0.00% 310.53% 0.00% 100.00%
P/NAPS 1.22 1.44 1.50 1.45 1.69 1.75 1.70 -19.83%
  QoQ % -15.28% -4.00% 3.45% -14.20% -3.43% 2.94% -
  Horiz. % 71.76% 84.71% 88.24% 85.29% 99.41% 102.94% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 20/05/15 16/02/15 19/11/14 20/08/14 21/05/14 -
Price 17.5600 17.8200 18.1800 18.7200 18.4800 19.6600 19.7800 -
P/RPS 1.77 2.00 2.35 2.38 2.65 2.68 2.70 -24.52%
  QoQ % -11.50% -14.89% -1.26% -10.19% -1.12% -0.74% -
  Horiz. % 65.56% 74.07% 87.04% 88.15% 98.15% 99.26% 100.00%
P/EPS 62.05 55.20 61.38 65.39 83.66 73.22 50.04 15.41%
  QoQ % 12.41% -10.07% -6.13% -21.84% 14.26% 46.32% -
  Horiz. % 124.00% 110.31% 122.66% 130.68% 167.19% 146.32% 100.00%
EY 1.61 1.81 1.63 1.53 1.20 1.37 2.00 -13.45%
  QoQ % -11.05% 11.04% 6.54% 27.50% -12.41% -31.50% -
  Horiz. % 80.50% 90.50% 81.50% 76.50% 60.00% 68.50% 100.00%
DY 1.99 0.00 0.83 0.00 2.44 0.00 0.76 89.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 261.84% 0.00% 109.21% 0.00% 321.05% 0.00% 100.00%
P/NAPS 1.27 1.40 1.50 1.57 1.63 1.74 1.71 -17.97%
  QoQ % -9.29% -6.67% -4.46% -3.68% -6.32% 1.75% -
  Horiz. % 74.27% 81.87% 87.72% 91.81% 95.32% 101.75% 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