Highlights

[BKAWAN] QoQ Quarter Result on 2015-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 17-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     236.01%    YoY -     231.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,661,089 4,043,453 3,814,450 4,450,259 4,042,003 3,639,128 3,159,630 29.50%
  QoQ % 15.27% 6.00% -14.29% 10.10% 11.07% 15.18% -
  Horiz. % 147.52% 127.97% 120.72% 140.85% 127.93% 115.18% 100.00%
PBT 257,932 357,505 268,488 938,661 267,504 334,936 320,808 -13.50%
  QoQ % -27.85% 33.15% -71.40% 250.90% -20.13% 4.40% -
  Horiz. % 80.40% 111.44% 83.69% 292.59% 83.38% 104.40% 100.00%
Tax 164,627 -59,189 -62,761 -88,368 -63,375 -61,669 -74,538 -
  QoQ % 378.14% 5.69% 28.98% -39.44% -2.77% 17.27% -
  Horiz. % -220.86% 79.41% 84.20% 118.55% 85.02% 82.73% 100.00%
NP 422,559 298,316 205,727 850,293 204,129 273,267 246,270 43.18%
  QoQ % 41.65% 45.01% -75.81% 316.55% -25.30% 10.96% -
  Horiz. % 171.58% 121.13% 83.54% 345.27% 82.89% 110.96% 100.00%
NP to SH 194,734 148,473 94,435 387,526 115,332 131,662 120,892 37.29%
  QoQ % 31.16% 57.22% -75.63% 236.01% -12.40% 8.91% -
  Horiz. % 161.08% 122.81% 78.12% 320.56% 95.40% 108.91% 100.00%
Tax Rate -63.83 % 16.56 % 23.38 % 9.41 % 23.69 % 18.41 % 23.23 % -
  QoQ % -485.45% -29.17% 148.46% -60.28% 28.68% -20.75% -
  Horiz. % -274.77% 71.29% 100.65% 40.51% 101.98% 79.25% 100.00%
Total Cost 4,238,530 3,745,137 3,608,723 3,599,966 3,837,874 3,365,861 2,913,360 28.31%
  QoQ % 13.17% 3.78% 0.24% -6.20% 14.02% 15.53% -
  Horiz. % 145.49% 128.55% 123.87% 123.57% 131.73% 115.53% 100.00%
Net Worth 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 14.57%
  QoQ % 5.80% 0.68% -3.83% 5.69% 8.66% 4.29% -
  Horiz. % 122.70% 115.97% 115.18% 119.77% 113.32% 104.29% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 162,278 - 60,899 - 142,636 - 61,221 91.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 265.07% 0.00% 99.47% 0.00% 232.98% 0.00% 100.00%
Div Payout % 83.33 % - % 64.49 % - % 123.67 % - % 50.64 % 39.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.55% 0.00% 127.35% 0.00% 244.21% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 14.57%
  QoQ % 5.80% 0.68% -3.83% 5.69% 8.66% 4.29% -
  Horiz. % 122.70% 115.97% 115.18% 119.77% 113.32% 104.29% 100.00%
NOSH 405,695 405,885 405,997 406,296 407,533 407,874 408,143 -0.40%
  QoQ % -0.05% -0.03% -0.07% -0.30% -0.08% -0.07% -
  Horiz. % 99.40% 99.45% 99.47% 99.55% 99.85% 99.93% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.07 % 7.38 % 5.39 % 19.11 % 5.05 % 7.51 % 7.79 % 10.64%
  QoQ % 22.90% 36.92% -71.79% 278.42% -32.76% -3.59% -
  Horiz. % 116.43% 94.74% 69.19% 245.31% 64.83% 96.41% 100.00%
ROE 3.20 % 2.58 % 1.65 % 6.52 % 2.05 % 2.54 % 2.44 % 19.75%
  QoQ % 24.03% 56.36% -74.69% 218.05% -19.29% 4.10% -
  Horiz. % 131.15% 105.74% 67.62% 267.21% 84.02% 104.10% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,148.91 996.20 939.53 1,095.32 991.82 892.22 774.15 30.02%
  QoQ % 15.33% 6.03% -14.22% 10.44% 11.16% 15.25% -
  Horiz. % 148.41% 128.68% 121.36% 141.49% 128.12% 115.25% 100.00%
EPS 48.00 36.58 23.26 95.38 28.30 32.28 29.62 37.84%
  QoQ % 31.22% 57.27% -75.61% 237.03% -12.33% 8.98% -
  Horiz. % 162.05% 123.50% 78.53% 322.01% 95.54% 108.98% 100.00%
DPS 40.00 0.00 15.00 0.00 35.00 0.00 15.00 91.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 0.00% 100.00% 0.00% 233.33% 0.00% 100.00%
NAPS 15.0100 14.1800 14.0800 14.6300 13.8000 12.6900 12.1600 15.03%
  QoQ % 5.85% 0.71% -3.76% 6.01% 8.75% 4.36% -
  Horiz. % 123.44% 116.61% 115.79% 120.31% 113.49% 104.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,050.59 911.37 859.76 1,003.07 911.05 820.24 712.16 29.50%
  QoQ % 15.28% 6.00% -14.29% 10.10% 11.07% 15.18% -
  Horiz. % 147.52% 127.97% 120.73% 140.85% 127.93% 115.18% 100.00%
EPS 43.89 33.47 21.29 87.35 26.00 29.68 27.25 37.28%
  QoQ % 31.13% 57.21% -75.63% 235.96% -12.40% 8.92% -
  Horiz. % 161.06% 122.83% 78.13% 320.55% 95.41% 108.92% 100.00%
DPS 36.58 0.00 13.73 0.00 32.15 0.00 13.80 91.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 265.07% 0.00% 99.49% 0.00% 232.97% 0.00% 100.00%
NAPS 13.7254 12.9725 12.8846 13.3977 12.6761 11.6663 11.1864 14.57%
  QoQ % 5.80% 0.68% -3.83% 5.69% 8.66% 4.29% -
  Horiz. % 122.70% 115.97% 115.18% 119.77% 113.32% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 18.1800 17.8000 18.3000 17.5000 16.7800 18.2200 18.2400 -
P/RPS 1.58 1.79 1.95 1.60 1.69 2.04 2.36 -23.41%
  QoQ % -11.73% -8.21% 21.88% -5.33% -17.16% -13.56% -
  Horiz. % 66.95% 75.85% 82.63% 67.80% 71.61% 86.44% 100.00%
P/EPS 37.88 48.66 78.68 18.35 59.29 56.44 61.58 -27.61%
  QoQ % -22.15% -38.15% 328.77% -69.05% 5.05% -8.35% -
  Horiz. % 61.51% 79.02% 127.77% 29.80% 96.28% 91.65% 100.00%
EY 2.64 2.06 1.27 5.45 1.69 1.77 1.62 38.36%
  QoQ % 28.16% 62.20% -76.70% 222.49% -4.52% 9.26% -
  Horiz. % 162.96% 127.16% 78.40% 336.42% 104.32% 109.26% 100.00%
DY 2.20 0.00 0.82 0.00 2.09 0.00 0.82 92.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 268.29% 0.00% 100.00% 0.00% 254.88% 0.00% 100.00%
P/NAPS 1.21 1.26 1.30 1.20 1.22 1.44 1.50 -13.31%
  QoQ % -3.97% -3.08% 8.33% -1.64% -15.28% -4.00% -
  Horiz. % 80.67% 84.00% 86.67% 80.00% 81.33% 96.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 17/08/16 16/05/16 17/02/16 18/11/15 19/08/15 20/05/15 -
Price 18.3000 17.9600 17.6200 17.8000 17.5600 17.8200 18.1800 -
P/RPS 1.59 1.80 1.88 1.63 1.77 2.00 2.35 -22.87%
  QoQ % -11.67% -4.26% 15.34% -7.91% -11.50% -14.89% -
  Horiz. % 67.66% 76.60% 80.00% 69.36% 75.32% 85.11% 100.00%
P/EPS 38.13 49.10 75.75 18.66 62.05 55.20 61.38 -27.13%
  QoQ % -22.34% -35.18% 305.95% -69.93% 12.41% -10.07% -
  Horiz. % 62.12% 79.99% 123.41% 30.40% 101.09% 89.93% 100.00%
EY 2.62 2.04 1.32 5.36 1.61 1.81 1.63 37.10%
  QoQ % 28.43% 54.55% -75.37% 232.92% -11.05% 11.04% -
  Horiz. % 160.74% 125.15% 80.98% 328.83% 98.77% 111.04% 100.00%
DY 2.19 0.00 0.85 0.00 1.99 0.00 0.83 90.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 263.86% 0.00% 102.41% 0.00% 239.76% 0.00% 100.00%
P/NAPS 1.22 1.27 1.25 1.22 1.27 1.40 1.50 -12.83%
  QoQ % -3.94% 1.60% 2.46% -3.94% -9.29% -6.67% -
  Horiz. % 81.33% 84.67% 83.33% 81.33% 84.67% 93.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers