Highlights

[BKAWAN] QoQ Quarter Result on 2015-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     3.37%    YoY -     -25.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,450,259 4,042,003 3,639,128 3,159,630 3,214,547 2,870,040 3,019,475 29.42%
  QoQ % 10.10% 11.07% 15.18% -1.71% 12.00% -4.95% -
  Horiz. % 147.39% 133.86% 120.52% 104.64% 106.46% 95.05% 100.00%
PBT 938,661 267,504 334,936 320,808 318,274 257,130 299,507 113.71%
  QoQ % 250.90% -20.13% 4.40% 0.80% 23.78% -14.15% -
  Horiz. % 313.40% 89.31% 111.83% 107.11% 106.27% 85.85% 100.00%
Tax -88,368 -63,375 -61,669 -74,538 -71,472 -68,157 -64,883 22.80%
  QoQ % -39.44% -2.77% 17.27% -4.29% -4.86% -5.05% -
  Horiz. % 136.20% 97.68% 95.05% 114.88% 110.16% 105.05% 100.00%
NP 850,293 204,129 273,267 246,270 246,802 188,973 234,624 135.39%
  QoQ % 316.55% -25.30% 10.96% -0.22% 30.60% -19.46% -
  Horiz. % 362.41% 87.00% 116.47% 104.96% 105.19% 80.54% 100.00%
NP to SH 387,526 115,332 131,662 120,892 116,954 90,829 110,528 130.26%
  QoQ % 236.01% -12.40% 8.91% 3.37% 28.76% -17.82% -
  Horiz. % 350.61% 104.35% 119.12% 109.38% 105.81% 82.18% 100.00%
Tax Rate 9.41 % 23.69 % 18.41 % 23.23 % 22.46 % 26.51 % 21.66 % -42.55%
  QoQ % -60.28% 28.68% -20.75% 3.43% -15.28% 22.39% -
  Horiz. % 43.44% 109.37% 85.00% 107.25% 103.69% 122.39% 100.00%
Total Cost 3,599,966 3,837,874 3,365,861 2,913,360 2,967,745 2,681,067 2,784,851 18.61%
  QoQ % -6.20% 14.02% 15.53% -1.83% 10.69% -3.73% -
  Horiz. % 129.27% 137.81% 120.86% 104.61% 106.57% 96.27% 100.00%
Net Worth 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 17.50%
  QoQ % 5.69% 8.66% 4.29% 1.92% 4.52% -0.11% -
  Horiz. % 127.45% 120.58% 110.98% 106.41% 104.40% 99.89% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 142,636 - 61,221 - 185,029 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.09% 0.00% 33.09% 0.00% 100.00% -
Div Payout % - % 123.67 % - % 50.64 % - % 203.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.71% 0.00% 24.86% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 17.50%
  QoQ % 5.69% 8.66% 4.29% 1.92% 4.52% -0.11% -
  Horiz. % 127.45% 120.58% 110.98% 106.41% 104.40% 99.89% 100.00%
NOSH 406,296 407,533 407,874 408,143 408,501 411,177 411,649 -0.87%
  QoQ % -0.30% -0.08% -0.07% -0.09% -0.65% -0.11% -
  Horiz. % 98.70% 99.00% 99.08% 99.15% 99.24% 99.89% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.11 % 5.05 % 7.51 % 7.79 % 7.68 % 6.58 % 7.77 % 81.91%
  QoQ % 278.42% -32.76% -3.59% 1.43% 16.72% -15.32% -
  Horiz. % 245.95% 64.99% 96.65% 100.26% 98.84% 84.68% 100.00%
ROE 6.52 % 2.05 % 2.54 % 2.44 % 2.40 % 1.95 % 2.37 % 95.97%
  QoQ % 218.05% -19.29% 4.10% 1.67% 23.08% -17.72% -
  Horiz. % 275.11% 86.50% 107.17% 102.95% 101.27% 82.28% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,095.32 991.82 892.22 774.15 786.91 698.01 733.51 30.55%
  QoQ % 10.44% 11.16% 15.25% -1.62% 12.74% -4.84% -
  Horiz. % 149.33% 135.22% 121.64% 105.54% 107.28% 95.16% 100.00%
EPS 95.38 28.30 32.28 29.62 28.63 22.09 26.85 132.28%
  QoQ % 237.03% -12.33% 8.98% 3.46% 29.61% -17.73% -
  Horiz. % 355.23% 105.40% 120.22% 110.32% 106.63% 82.27% 100.00%
DPS 0.00 35.00 0.00 15.00 0.00 45.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.78% 0.00% 33.33% 0.00% 100.00% -
NAPS 14.6300 13.8000 12.6900 12.1600 11.9200 11.3300 11.3300 18.52%
  QoQ % 6.01% 8.75% 4.36% 2.01% 5.21% 0.00% -
  Horiz. % 129.13% 121.80% 112.00% 107.33% 105.21% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,020.82 927.17 834.76 724.77 737.36 658.34 692.62 29.42%
  QoQ % 10.10% 11.07% 15.18% -1.71% 12.00% -4.95% -
  Horiz. % 147.39% 133.86% 120.52% 104.64% 106.46% 95.05% 100.00%
EPS 88.89 26.46 30.20 27.73 26.83 20.83 25.35 130.28%
  QoQ % 235.94% -12.38% 8.91% 3.35% 28.80% -17.83% -
  Horiz. % 350.65% 104.38% 119.13% 109.39% 105.84% 82.17% 100.00%
DPS 0.00 32.72 0.00 14.04 0.00 42.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.10% 0.00% 33.08% 0.00% 100.00% -
NAPS 13.6348 12.9004 11.8727 11.3844 11.1695 10.6861 10.6984 17.50%
  QoQ % 5.69% 8.66% 4.29% 1.92% 4.52% -0.11% -
  Horiz. % 127.45% 120.58% 110.98% 106.41% 104.40% 99.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 17.5000 16.7800 18.2200 18.2400 17.3400 19.1000 19.8000 -
P/RPS 1.60 1.69 2.04 2.36 2.20 2.74 2.70 -29.38%
  QoQ % -5.33% -17.16% -13.56% 7.27% -19.71% 1.48% -
  Horiz. % 59.26% 62.59% 75.56% 87.41% 81.48% 101.48% 100.00%
P/EPS 18.35 59.29 56.44 61.58 60.57 86.46 73.74 -60.34%
  QoQ % -69.05% 5.05% -8.35% 1.67% -29.94% 17.25% -
  Horiz. % 24.88% 80.40% 76.54% 83.51% 82.14% 117.25% 100.00%
EY 5.45 1.69 1.77 1.62 1.65 1.16 1.36 151.66%
  QoQ % 222.49% -4.52% 9.26% -1.82% 42.24% -14.71% -
  Horiz. % 400.74% 124.26% 130.15% 119.12% 121.32% 85.29% 100.00%
DY 0.00 2.09 0.00 0.82 0.00 2.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.56% 0.00% 34.75% 0.00% 100.00% -
P/NAPS 1.20 1.22 1.44 1.50 1.45 1.69 1.75 -22.19%
  QoQ % -1.64% -15.28% -4.00% 3.45% -14.20% -3.43% -
  Horiz. % 68.57% 69.71% 82.29% 85.71% 82.86% 96.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 18/11/15 19/08/15 20/05/15 16/02/15 19/11/14 20/08/14 -
Price 17.8000 17.5600 17.8200 18.1800 18.7200 18.4800 19.6600 -
P/RPS 1.63 1.77 2.00 2.35 2.38 2.65 2.68 -28.15%
  QoQ % -7.91% -11.50% -14.89% -1.26% -10.19% -1.12% -
  Horiz. % 60.82% 66.04% 74.63% 87.69% 88.81% 98.88% 100.00%
P/EPS 18.66 62.05 55.20 61.38 65.39 83.66 73.22 -59.70%
  QoQ % -69.93% 12.41% -10.07% -6.13% -21.84% 14.26% -
  Horiz. % 25.48% 84.74% 75.39% 83.83% 89.31% 114.26% 100.00%
EY 5.36 1.61 1.81 1.63 1.53 1.20 1.37 147.68%
  QoQ % 232.92% -11.05% 11.04% 6.54% 27.50% -12.41% -
  Horiz. % 391.24% 117.52% 132.12% 118.98% 111.68% 87.59% 100.00%
DY 0.00 1.99 0.00 0.83 0.00 2.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.56% 0.00% 34.02% 0.00% 100.00% -
P/NAPS 1.22 1.27 1.40 1.50 1.57 1.63 1.74 -21.03%
  QoQ % -3.94% -9.29% -6.67% -4.46% -3.68% -6.32% -
  Horiz. % 70.11% 72.99% 80.46% 86.21% 90.23% 93.68% 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.
 


 

385  274  557  966 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.705+0.05 
 NETX 0.0150.00 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.01 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers