Highlights

[BKAWAN] QoQ Quarter Result on 2013-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -21.58%    YoY -     -2.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,586,837 2,502,760 2,256,134 2,307,697 2,399,654 86,707 82,500 888.14%
  QoQ % 3.36% 10.93% -2.23% -3.83% 2,667.54% 5.10% -
  Horiz. % 3,135.56% 3,033.65% 2,734.71% 2,797.21% 2,908.67% 105.10% 100.00%
PBT 409,828 358,945 247,900 301,343 377,603 211,804 122,929 122.68%
  QoQ % 14.18% 44.79% -17.73% -20.20% 78.28% 72.30% -
  Horiz. % 333.39% 291.99% 201.66% 245.14% 307.17% 172.30% 100.00%
Tax -83,292 -82,310 -22,524 -62,716 -85,807 -3,164 -2,640 892.21%
  QoQ % -1.19% -265.43% 64.09% 26.91% -2,611.98% -19.85% -
  Horiz. % 3,155.00% 3,117.80% 853.18% 2,375.61% 3,250.27% 119.85% 100.00%
NP 326,536 276,635 225,376 238,627 291,796 208,640 120,289 94.24%
  QoQ % 18.04% 22.74% -5.55% -18.22% 39.86% 73.45% -
  Horiz. % 271.46% 229.98% 187.36% 198.38% 242.58% 173.45% 100.00%
NP to SH 156,972 125,385 110,513 108,918 138,893 206,352 119,090 20.16%
  QoQ % 25.19% 13.46% 1.46% -21.58% -32.69% 73.27% -
  Horiz. % 131.81% 105.29% 92.80% 91.46% 116.63% 173.27% 100.00%
Tax Rate 20.32 % 22.93 % 9.09 % 20.81 % 22.72 % 1.49 % 2.15 % 345.19%
  QoQ % -11.38% 152.26% -56.32% -8.41% 1,424.83% -30.70% -
  Horiz. % 945.12% 1,066.51% 422.79% 967.91% 1,056.74% 69.30% 100.00%
Total Cost 2,260,301 2,226,125 2,030,758 2,069,070 2,107,858 -121,933 -37,789 -
  QoQ % 1.54% 9.62% -1.85% -1.84% 1,828.70% -222.67% -
  Horiz. % -5,981.37% -5,890.93% -5,373.94% -5,475.32% -5,577.97% 322.67% 100.00%
Net Worth 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 3,576,451 20.18%
  QoQ % 18.06% 4.19% 0.59% -2.23% 4.35% 4.44% -
  Horiz. % 131.84% 111.68% 107.18% 106.55% 108.98% 104.44% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 166,072 - 62,333 - 208,436 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.68% 0.00% 29.91% 0.00% 100.00% -
Div Payout % - % 132.45 % - % 57.23 % - % 101.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.13% 0.00% 56.66% 0.00% 100.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,715,364 3,994,051 3,833,276 3,810,675 3,897,656 3,735,179 3,576,451 20.18%
  QoQ % 18.06% 4.19% 0.59% -2.23% 4.35% 4.44% -
  Horiz. % 131.84% 111.68% 107.18% 106.55% 108.98% 104.44% 100.00%
NOSH 413,628 415,182 415,306 415,558 415,971 416,872 416,835 -0.51%
  QoQ % -0.37% -0.03% -0.06% -0.10% -0.22% 0.01% -
  Horiz. % 99.23% 99.60% 99.63% 99.69% 99.79% 100.01% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.62 % 11.05 % 9.99 % 10.34 % 12.16 % 240.63 % 145.80 % -80.35%
  QoQ % 14.21% 10.61% -3.38% -14.97% -94.95% 65.04% -
  Horiz. % 8.66% 7.58% 6.85% 7.09% 8.34% 165.04% 100.00%
ROE 3.33 % 3.14 % 2.88 % 2.86 % 3.56 % 5.52 % 3.33 % -
  QoQ % 6.05% 9.03% 0.70% -19.66% -35.51% 65.77% -
  Horiz. % 100.00% 94.29% 86.49% 85.89% 106.91% 165.77% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 625.40 602.81 543.25 555.32 576.88 20.80 19.79 893.29%
  QoQ % 3.75% 10.96% -2.17% -3.74% 2,673.46% 5.10% -
  Horiz. % 3,160.18% 3,046.03% 2,745.07% 2,806.06% 2,915.01% 105.10% 100.00%
EPS 37.95 30.20 26.61 26.21 33.39 49.50 28.57 20.77%
  QoQ % 25.66% 13.49% 1.53% -21.50% -32.55% 73.26% -
  Horiz. % 132.83% 105.71% 93.14% 91.74% 116.87% 173.26% 100.00%
DPS 0.00 40.00 0.00 15.00 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 0.00% 30.00% 0.00% 100.00% -
NAPS 11.4000 9.6200 9.2300 9.1700 9.3700 8.9600 8.5800 20.80%
  QoQ % 18.50% 4.23% 0.65% -2.13% 4.58% 4.43% -
  Horiz. % 132.87% 112.12% 107.58% 106.88% 109.21% 104.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 593.38 574.09 517.52 529.35 550.44 19.89 18.92 888.28%
  QoQ % 3.36% 10.93% -2.23% -3.83% 2,667.42% 5.13% -
  Horiz. % 3,136.26% 3,034.30% 2,735.31% 2,797.83% 2,909.30% 105.13% 100.00%
EPS 36.01 28.76 25.35 24.98 31.86 47.33 27.32 20.16%
  QoQ % 25.21% 13.45% 1.48% -21.59% -32.69% 73.24% -
  Horiz. % 131.81% 105.27% 92.79% 91.43% 116.62% 173.24% 100.00%
DPS 0.00 38.09 0.00 14.30 0.00 47.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.67% 0.00% 29.91% 0.00% 100.00% -
NAPS 10.8163 9.1617 8.7929 8.7411 8.9406 8.5679 8.2038 20.18%
  QoQ % 18.06% 4.19% 0.59% -2.23% 4.35% 4.44% -
  Horiz. % 131.85% 111.68% 107.18% 106.55% 108.98% 104.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 19.6000 18.5000 18.7000 18.1000 19.0000 18.0000 18.3800 -
P/RPS 3.13 3.07 3.44 3.26 3.29 86.54 92.87 -89.50%
  QoQ % 1.95% -10.76% 5.52% -0.91% -96.20% -6.82% -
  Horiz. % 3.37% 3.31% 3.70% 3.51% 3.54% 93.18% 100.00%
P/EPS 51.65 61.26 70.27 69.06 56.90 36.36 64.33 -13.58%
  QoQ % -15.69% -12.82% 1.75% 21.37% 56.49% -43.48% -
  Horiz. % 80.29% 95.23% 109.23% 107.35% 88.45% 56.52% 100.00%
EY 1.94 1.63 1.42 1.45 1.76 2.75 1.55 16.09%
  QoQ % 19.02% 14.79% -2.07% -17.61% -36.00% 77.42% -
  Horiz. % 125.16% 105.16% 91.61% 93.55% 113.55% 177.42% 100.00%
DY 0.00 2.16 0.00 0.83 0.00 2.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.70% 0.00% 29.86% 0.00% 100.00% -
P/NAPS 1.72 1.92 2.03 1.97 2.03 2.01 2.14 -13.52%
  QoQ % -10.42% -5.42% 3.05% -2.96% 1.00% -6.07% -
  Horiz. % 80.37% 89.72% 94.86% 92.06% 94.86% 93.93% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 -
Price 20.0000 20.0000 18.2600 19.1000 18.5800 17.7400 18.9600 -
P/RPS 3.20 3.32 3.36 3.44 3.22 85.29 95.80 -89.56%
  QoQ % -3.61% -1.19% -2.33% 6.83% -96.22% -10.97% -
  Horiz. % 3.34% 3.47% 3.51% 3.59% 3.36% 89.03% 100.00%
P/EPS 52.70 66.23 68.62 72.87 55.65 35.84 66.36 -14.21%
  QoQ % -20.43% -3.48% -5.83% 30.94% 55.27% -45.99% -
  Horiz. % 79.42% 99.80% 103.41% 109.81% 83.86% 54.01% 100.00%
EY 1.90 1.51 1.46 1.37 1.80 2.79 1.51 16.50%
  QoQ % 25.83% 3.42% 6.57% -23.89% -35.48% 84.77% -
  Horiz. % 125.83% 100.00% 96.69% 90.73% 119.21% 184.77% 100.00%
DY 0.00 2.00 0.00 0.79 0.00 2.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.92% 0.00% 28.01% 0.00% 100.00% -
P/NAPS 1.75 2.08 1.98 2.08 1.98 1.98 2.21 -14.37%
  QoQ % -15.87% 5.05% -4.81% 5.05% 0.00% -10.41% -
  Horiz. % 79.19% 94.12% 89.59% 94.12% 89.59% 89.59% 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.
 


 

230  259  504  1276 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ARMADA 0.48+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers