Highlights

[BKAWAN] QoQ Quarter Result on 2016-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     -75.63%    YoY -     -21.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,629,920 4,661,089 4,043,453 3,814,450 4,450,259 4,042,003 3,639,128 33.59%
  QoQ % 20.79% 15.27% 6.00% -14.29% 10.10% 11.07% -
  Horiz. % 154.71% 128.08% 111.11% 104.82% 122.29% 111.07% 100.00%
PBT 513,803 257,932 357,505 268,488 938,661 267,504 334,936 32.84%
  QoQ % 99.20% -27.85% 33.15% -71.40% 250.90% -20.13% -
  Horiz. % 153.40% 77.01% 106.74% 80.16% 280.25% 79.87% 100.00%
Tax -104,285 164,627 -59,189 -62,761 -88,368 -63,375 -61,669 41.71%
  QoQ % -163.35% 378.14% 5.69% 28.98% -39.44% -2.77% -
  Horiz. % 169.10% -266.95% 95.98% 101.77% 143.29% 102.77% 100.00%
NP 409,518 422,559 298,316 205,727 850,293 204,129 273,267 30.80%
  QoQ % -3.09% 41.65% 45.01% -75.81% 316.55% -25.30% -
  Horiz. % 149.86% 154.63% 109.17% 75.28% 311.16% 74.70% 100.00%
NP to SH 197,543 194,734 148,473 94,435 387,526 115,332 131,662 30.90%
  QoQ % 1.44% 31.16% 57.22% -75.63% 236.01% -12.40% -
  Horiz. % 150.04% 147.90% 112.77% 71.73% 294.33% 87.60% 100.00%
Tax Rate 20.30 % -63.83 % 16.56 % 23.38 % 9.41 % 23.69 % 18.41 % 6.70%
  QoQ % 131.80% -485.45% -29.17% 148.46% -60.28% 28.68% -
  Horiz. % 110.27% -346.71% 89.95% 127.00% 51.11% 128.68% 100.00%
Total Cost 5,220,402 4,238,530 3,745,137 3,608,723 3,599,966 3,837,874 3,365,861 33.81%
  QoQ % 23.17% 13.17% 3.78% 0.24% -6.20% 14.02% -
  Horiz. % 155.10% 125.93% 111.27% 107.22% 106.96% 114.02% 100.00%
Net Worth 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 15.76%
  QoQ % 5.97% 5.80% 0.68% -3.83% 5.69% 8.66% -
  Horiz. % 124.67% 117.65% 111.20% 110.44% 114.84% 108.66% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 162,278 - 60,899 - 142,636 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.77% 0.00% 42.70% 0.00% 100.00% -
Div Payout % - % 83.33 % - % 64.49 % - % 123.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.38% 0.00% 52.15% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 15.76%
  QoQ % 5.97% 5.80% 0.68% -3.83% 5.69% 8.66% -
  Horiz. % 124.67% 117.65% 111.20% 110.44% 114.84% 108.66% 100.00%
NOSH 405,084 405,695 405,885 405,997 406,296 407,533 407,874 -0.45%
  QoQ % -0.15% -0.05% -0.03% -0.07% -0.30% -0.08% -
  Horiz. % 99.32% 99.47% 99.51% 99.54% 99.61% 99.92% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.27 % 9.07 % 7.38 % 5.39 % 19.11 % 5.05 % 7.51 % -2.13%
  QoQ % -19.85% 22.90% 36.92% -71.79% 278.42% -32.76% -
  Horiz. % 96.80% 120.77% 98.27% 71.77% 254.46% 67.24% 100.00%
ROE 3.06 % 3.20 % 2.58 % 1.65 % 6.52 % 2.05 % 2.54 % 13.16%
  QoQ % -4.38% 24.03% 56.36% -74.69% 218.05% -19.29% -
  Horiz. % 120.47% 125.98% 101.57% 64.96% 256.69% 80.71% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,389.82 1,148.91 996.20 939.53 1,095.32 991.82 892.22 34.20%
  QoQ % 20.97% 15.33% 6.03% -14.22% 10.44% 11.16% -
  Horiz. % 155.77% 128.77% 111.65% 105.30% 122.76% 111.16% 100.00%
EPS 48.77 48.00 36.58 23.26 95.38 28.30 32.28 31.50%
  QoQ % 1.60% 31.22% 57.27% -75.61% 237.03% -12.33% -
  Horiz. % 151.08% 148.70% 113.32% 72.06% 295.48% 87.67% 100.00%
DPS 0.00 40.00 0.00 15.00 0.00 35.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 42.86% 0.00% 100.00% -
NAPS 15.9300 15.0100 14.1800 14.0800 14.6300 13.8000 12.6900 16.29%
  QoQ % 6.13% 5.85% 0.71% -3.76% 6.01% 8.75% -
  Horiz. % 125.53% 118.28% 111.74% 110.95% 115.29% 108.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,291.41 1,069.18 927.50 874.97 1,020.82 927.17 834.76 33.59%
  QoQ % 20.79% 15.28% 6.00% -14.29% 10.10% 11.07% -
  Horiz. % 154.70% 128.08% 111.11% 104.82% 122.29% 111.07% 100.00%
EPS 45.31 44.67 34.06 21.66 88.89 26.46 30.20 30.90%
  QoQ % 1.43% 31.15% 57.25% -75.63% 235.94% -12.38% -
  Horiz. % 150.03% 147.91% 112.78% 71.72% 294.34% 87.62% 100.00%
DPS 0.00 37.22 0.00 13.97 0.00 32.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.75% 0.00% 42.70% 0.00% 100.00% -
NAPS 14.8021 13.9683 13.2021 13.1126 13.6348 12.9004 11.8727 15.76%
  QoQ % 5.97% 5.80% 0.68% -3.83% 5.69% 8.66% -
  Horiz. % 124.67% 117.65% 111.20% 110.44% 114.84% 108.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 18.4000 18.1800 17.8000 18.3000 17.5000 16.7800 18.2200 -
P/RPS 1.32 1.58 1.79 1.95 1.60 1.69 2.04 -25.09%
  QoQ % -16.46% -11.73% -8.21% 21.88% -5.33% -17.16% -
  Horiz. % 64.71% 77.45% 87.75% 95.59% 78.43% 82.84% 100.00%
P/EPS 37.73 37.88 48.66 78.68 18.35 59.29 56.44 -23.45%
  QoQ % -0.40% -22.15% -38.15% 328.77% -69.05% 5.05% -
  Horiz. % 66.85% 67.12% 86.22% 139.40% 32.51% 105.05% 100.00%
EY 2.65 2.64 2.06 1.27 5.45 1.69 1.77 30.71%
  QoQ % 0.38% 28.16% 62.20% -76.70% 222.49% -4.52% -
  Horiz. % 149.72% 149.15% 116.38% 71.75% 307.91% 95.48% 100.00%
DY 0.00 2.20 0.00 0.82 0.00 2.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.26% 0.00% 39.23% 0.00% 100.00% -
P/NAPS 1.16 1.21 1.26 1.30 1.20 1.22 1.44 -13.37%
  QoQ % -4.13% -3.97% -3.08% 8.33% -1.64% -15.28% -
  Horiz. % 80.56% 84.03% 87.50% 90.28% 83.33% 84.72% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 16/11/16 17/08/16 16/05/16 17/02/16 18/11/15 19/08/15 -
Price 19.8000 18.3000 17.9600 17.6200 17.8000 17.5600 17.8200 -
P/RPS 1.42 1.59 1.80 1.88 1.63 1.77 2.00 -20.33%
  QoQ % -10.69% -11.67% -4.26% 15.34% -7.91% -11.50% -
  Horiz. % 71.00% 79.50% 90.00% 94.00% 81.50% 88.50% 100.00%
P/EPS 40.60 38.13 49.10 75.75 18.66 62.05 55.20 -18.44%
  QoQ % 6.48% -22.34% -35.18% 305.95% -69.93% 12.41% -
  Horiz. % 73.55% 69.08% 88.95% 137.23% 33.80% 112.41% 100.00%
EY 2.46 2.62 2.04 1.32 5.36 1.61 1.81 22.58%
  QoQ % -6.11% 28.43% 54.55% -75.37% 232.92% -11.05% -
  Horiz. % 135.91% 144.75% 112.71% 72.93% 296.13% 88.95% 100.00%
DY 0.00 2.19 0.00 0.85 0.00 1.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.05% 0.00% 42.71% 0.00% 100.00% -
P/NAPS 1.24 1.22 1.27 1.25 1.22 1.27 1.40 -7.74%
  QoQ % 1.64% -3.94% 1.60% 2.46% -3.94% -9.29% -
  Horiz. % 88.57% 87.14% 90.71% 89.29% 87.14% 90.71% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers