Highlights

[BKAWAN] QoQ Quarter Result on 2014-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     3.98%    YoY -     49.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,214,547 2,870,040 3,019,475 3,023,312 2,586,837 2,502,760 2,256,134 26.54%
  QoQ % 12.00% -4.95% -0.13% 16.87% 3.36% 10.93% -
  Horiz. % 142.48% 127.21% 133.83% 134.00% 114.66% 110.93% 100.00%
PBT 318,274 257,130 299,507 450,816 409,828 358,945 247,900 18.07%
  QoQ % 23.78% -14.15% -33.56% 10.00% 14.18% 44.79% -
  Horiz. % 128.39% 103.72% 120.82% 181.85% 165.32% 144.79% 100.00%
Tax -71,472 -68,157 -64,883 -94,234 -83,292 -82,310 -22,524 115.48%
  QoQ % -4.86% -5.05% 31.15% -13.14% -1.19% -265.43% -
  Horiz. % 317.31% 302.60% 288.06% 418.37% 369.79% 365.43% 100.00%
NP 246,802 188,973 234,624 356,582 326,536 276,635 225,376 6.22%
  QoQ % 30.60% -19.46% -34.20% 9.20% 18.04% 22.74% -
  Horiz. % 109.51% 83.85% 104.10% 158.22% 144.88% 122.74% 100.00%
NP to SH 116,954 90,829 110,528 163,217 156,972 125,385 110,513 3.84%
  QoQ % 28.76% -17.82% -32.28% 3.98% 25.19% 13.46% -
  Horiz. % 105.83% 82.19% 100.01% 147.69% 142.04% 113.46% 100.00%
Tax Rate 22.46 % 26.51 % 21.66 % 20.90 % 20.32 % 22.93 % 9.09 % 82.47%
  QoQ % -15.28% 22.39% 3.64% 2.85% -11.38% 152.26% -
  Horiz. % 247.08% 291.64% 238.28% 229.92% 223.54% 252.26% 100.00%
Total Cost 2,967,745 2,681,067 2,784,851 2,666,730 2,260,301 2,226,125 2,030,758 28.69%
  QoQ % 10.69% -3.73% 4.43% 17.98% 1.54% 9.62% -
  Horiz. % 146.14% 132.02% 137.13% 131.32% 111.30% 109.62% 100.00%
Net Worth 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 17.24%
  QoQ % 4.52% -0.11% -2.62% 1.57% 18.06% 4.19% -
  Horiz. % 127.03% 121.53% 121.67% 124.95% 123.01% 104.19% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 185,029 - 61,934 - 166,072 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.41% 0.00% 37.29% 0.00% 100.00% -
Div Payout % - % 203.71 % - % 37.95 % - % 132.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 153.80% 0.00% 28.65% 0.00% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 17.24%
  QoQ % 4.52% -0.11% -2.62% 1.57% 18.06% 4.19% -
  Horiz. % 127.03% 121.53% 121.67% 124.95% 123.01% 104.19% 100.00%
NOSH 408,501 411,177 411,649 412,894 413,628 415,182 415,306 -1.09%
  QoQ % -0.65% -0.11% -0.30% -0.18% -0.37% -0.03% -
  Horiz. % 98.36% 99.01% 99.12% 99.42% 99.60% 99.97% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.68 % 6.58 % 7.77 % 11.79 % 12.62 % 11.05 % 9.99 % -16.04%
  QoQ % 16.72% -15.32% -34.10% -6.58% 14.21% 10.61% -
  Horiz. % 76.88% 65.87% 77.78% 118.02% 126.33% 110.61% 100.00%
ROE 2.40 % 1.95 % 2.37 % 3.41 % 3.33 % 3.14 % 2.88 % -11.42%
  QoQ % 23.08% -17.72% -30.50% 2.40% 6.05% 9.03% -
  Horiz. % 83.33% 67.71% 82.29% 118.40% 115.62% 109.03% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 786.91 698.01 733.51 732.22 625.40 602.81 543.25 27.94%
  QoQ % 12.74% -4.84% 0.18% 17.08% 3.75% 10.96% -
  Horiz. % 144.85% 128.49% 135.02% 134.79% 115.12% 110.96% 100.00%
EPS 28.63 22.09 26.85 39.53 37.95 30.20 26.61 4.98%
  QoQ % 29.61% -17.73% -32.08% 4.16% 25.66% 13.49% -
  Horiz. % 107.59% 83.01% 100.90% 148.55% 142.62% 113.49% 100.00%
DPS 0.00 45.00 0.00 15.00 0.00 40.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.50% 0.00% 37.50% 0.00% 100.00% -
NAPS 11.9200 11.3300 11.3300 11.6000 11.4000 9.6200 9.2300 18.54%
  QoQ % 5.21% 0.00% -2.33% 1.75% 18.50% 4.23% -
  Horiz. % 129.14% 122.75% 122.75% 125.68% 123.51% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 724.54 646.89 680.57 681.44 583.06 564.11 508.52 26.54%
  QoQ % 12.00% -4.95% -0.13% 16.87% 3.36% 10.93% -
  Horiz. % 142.48% 127.21% 133.83% 134.00% 114.66% 110.93% 100.00%
EPS 26.36 20.47 24.91 36.79 35.38 28.26 24.91 3.83%
  QoQ % 28.77% -17.82% -32.29% 3.99% 25.19% 13.45% -
  Horiz. % 105.82% 82.18% 100.00% 147.69% 142.03% 113.45% 100.00%
DPS 0.00 41.70 0.00 13.96 0.00 37.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.41% 0.00% 37.30% 0.00% 100.00% -
NAPS 10.9752 10.5003 10.5124 10.7954 10.6282 9.0024 8.6400 17.24%
  QoQ % 4.52% -0.12% -2.62% 1.57% 18.06% 4.19% -
  Horiz. % 127.03% 121.53% 121.67% 124.95% 123.01% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 17.3400 19.1000 19.8000 19.7000 19.6000 18.5000 18.7000 -
P/RPS 2.20 2.74 2.70 2.69 3.13 3.07 3.44 -25.71%
  QoQ % -19.71% 1.48% 0.37% -14.06% 1.95% -10.76% -
  Horiz. % 63.95% 79.65% 78.49% 78.20% 90.99% 89.24% 100.00%
P/EPS 60.57 86.46 73.74 49.84 51.65 61.26 70.27 -9.40%
  QoQ % -29.94% 17.25% 47.95% -3.50% -15.69% -12.82% -
  Horiz. % 86.20% 123.04% 104.94% 70.93% 73.50% 87.18% 100.00%
EY 1.65 1.16 1.36 2.01 1.94 1.63 1.42 10.50%
  QoQ % 42.24% -14.71% -32.34% 3.61% 19.02% 14.79% -
  Horiz. % 116.20% 81.69% 95.77% 141.55% 136.62% 114.79% 100.00%
DY 0.00 2.36 0.00 0.76 0.00 2.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.26% 0.00% 35.19% 0.00% 100.00% -
P/NAPS 1.45 1.69 1.75 1.70 1.72 1.92 2.03 -20.04%
  QoQ % -14.20% -3.43% 2.94% -1.16% -10.42% -5.42% -
  Horiz. % 71.43% 83.25% 86.21% 83.74% 84.73% 94.58% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 -
Price 18.7200 18.4800 19.6600 19.7800 20.0000 20.0000 18.2600 -
P/RPS 2.38 2.65 2.68 2.70 3.20 3.32 3.36 -20.49%
  QoQ % -10.19% -1.12% -0.74% -15.62% -3.61% -1.19% -
  Horiz. % 70.83% 78.87% 79.76% 80.36% 95.24% 98.81% 100.00%
P/EPS 65.39 83.66 73.22 50.04 52.70 66.23 68.62 -3.15%
  QoQ % -21.84% 14.26% 46.32% -5.05% -20.43% -3.48% -
  Horiz. % 95.29% 121.92% 106.70% 72.92% 76.80% 96.52% 100.00%
EY 1.53 1.20 1.37 2.00 1.90 1.51 1.46 3.16%
  QoQ % 27.50% -12.41% -31.50% 5.26% 25.83% 3.42% -
  Horiz. % 104.79% 82.19% 93.84% 136.99% 130.14% 103.42% 100.00%
DY 0.00 2.44 0.00 0.76 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.00% 0.00% 38.00% 0.00% 100.00% -
P/NAPS 1.57 1.63 1.74 1.71 1.75 2.08 1.98 -14.29%
  QoQ % -3.68% -6.32% 1.75% -2.29% -15.87% 5.05% -
  Horiz. % 79.29% 82.32% 87.88% 86.36% 88.38% 105.05% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS