Highlights

[BKAWAN] QoQ TTM Result on 2015-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 18-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     5.32%    YoY -     -7.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 16,350,165 15,945,840 15,291,020 14,055,308 12,883,345 12,263,692 12,127,374 22.06%
  QoQ % 2.54% 4.28% 8.79% 9.10% 5.05% 1.12% -
  Horiz. % 134.82% 131.49% 126.09% 115.90% 106.23% 101.12% 100.00%
PBT 1,832,158 1,809,589 1,861,909 1,241,522 1,231,148 1,195,719 1,325,727 24.10%
  QoQ % 1.25% -2.81% 49.97% 0.84% 2.96% -9.81% -
  Horiz. % 138.20% 136.50% 140.44% 93.65% 92.87% 90.19% 100.00%
Tax -273,693 -276,173 -287,950 -271,054 -275,836 -279,050 -298,746 -5.68%
  QoQ % 0.90% 4.09% -6.23% 1.73% 1.15% 6.59% -
  Horiz. % 91.61% 92.44% 96.39% 90.73% 92.33% 93.41% 100.00%
NP 1,558,465 1,533,416 1,573,959 970,468 955,312 916,669 1,026,981 32.09%
  QoQ % 1.63% -2.58% 62.19% 1.59% 4.22% -10.74% -
  Horiz. % 151.75% 149.31% 153.26% 94.50% 93.02% 89.26% 100.00%
NP to SH 745,766 728,955 755,412 484,840 460,337 439,203 481,528 33.90%
  QoQ % 2.31% -3.50% 55.81% 5.32% 4.81% -8.79% -
  Horiz. % 154.87% 151.38% 156.88% 100.69% 95.60% 91.21% 100.00%
Tax Rate 14.94 % 15.26 % 15.47 % 21.83 % 22.40 % 23.34 % 22.53 % -23.98%
  QoQ % -2.10% -1.36% -29.13% -2.54% -4.03% 3.60% -
  Horiz. % 66.31% 67.73% 68.66% 96.89% 99.42% 103.60% 100.00%
Total Cost 14,791,700 14,412,424 13,717,061 13,084,840 11,928,033 11,347,023 11,100,393 21.11%
  QoQ % 2.63% 5.07% 4.83% 9.70% 5.12% 2.22% -
  Horiz. % 133.25% 129.84% 123.57% 117.88% 107.46% 102.22% 100.00%
Net Worth 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 11.80%
  QoQ % 0.68% -3.83% 5.69% 8.66% 4.29% 1.92% -
  Horiz. % 118.20% 117.40% 122.07% 115.50% 106.30% 101.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 203,536 203,536 203,858 203,858 246,251 246,251 246,963 -12.11%
  QoQ % 0.00% -0.16% 0.00% -17.22% 0.00% -0.29% -
  Horiz. % 82.42% 82.42% 82.55% 82.55% 99.71% 99.71% 100.00%
Div Payout % 27.29 % 27.92 % 26.99 % 42.05 % 53.49 % 56.07 % 51.29 % -34.36%
  QoQ % -2.26% 3.45% -35.81% -21.39% -4.60% 9.32% -
  Horiz. % 53.21% 54.44% 52.62% 81.98% 104.29% 109.32% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 11.80%
  QoQ % 0.68% -3.83% 5.69% 8.66% 4.29% 1.92% -
  Horiz. % 118.20% 117.40% 122.07% 115.50% 106.30% 101.92% 100.00%
NOSH 405,885 405,997 406,296 407,533 407,874 408,143 408,501 -0.43%
  QoQ % -0.03% -0.07% -0.30% -0.08% -0.07% -0.09% -
  Horiz. % 99.36% 99.39% 99.46% 99.76% 99.85% 99.91% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.53 % 9.62 % 10.29 % 6.90 % 7.42 % 7.47 % 8.47 % 8.19%
  QoQ % -0.94% -6.51% 49.13% -7.01% -0.67% -11.81% -
  Horiz. % 112.51% 113.58% 121.49% 81.46% 87.60% 88.19% 100.00%
ROE 12.96 % 12.75 % 12.71 % 8.62 % 8.89 % 8.85 % 9.89 % 19.77%
  QoQ % 1.65% 0.31% 47.45% -3.04% 0.45% -10.52% -
  Horiz. % 131.04% 128.92% 128.51% 87.16% 89.89% 89.48% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4,028.27 3,927.57 3,763.51 3,448.87 3,158.65 3,004.75 2,968.75 22.59%
  QoQ % 2.56% 4.36% 9.12% 9.19% 5.12% 1.21% -
  Horiz. % 135.69% 132.30% 126.77% 116.17% 106.40% 101.21% 100.00%
EPS 183.74 179.55 185.93 118.97 112.86 107.61 117.88 34.47%
  QoQ % 2.33% -3.43% 56.28% 5.41% 4.88% -8.71% -
  Horiz. % 155.87% 152.32% 157.73% 100.92% 95.74% 91.29% 100.00%
DPS 50.00 50.00 50.00 50.00 60.00 60.00 60.00 -11.45%
  QoQ % 0.00% 0.00% 0.00% -16.67% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 83.33% 100.00% 100.00% 100.00%
NAPS 14.1800 14.0800 14.6300 13.8000 12.6900 12.1600 11.9200 12.28%
  QoQ % 0.71% -3.76% 6.01% 8.75% 4.36% 2.01% -
  Horiz. % 118.96% 118.12% 122.73% 115.77% 106.46% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3,750.46 3,657.71 3,507.51 3,224.06 2,955.23 2,813.09 2,781.82 22.06%
  QoQ % 2.54% 4.28% 8.79% 9.10% 5.05% 1.12% -
  Horiz. % 134.82% 131.49% 126.09% 115.90% 106.23% 101.12% 100.00%
EPS 171.07 167.21 173.28 111.21 105.59 100.75 110.45 33.90%
  QoQ % 2.31% -3.50% 55.81% 5.32% 4.80% -8.78% -
  Horiz. % 154.88% 151.39% 156.89% 100.69% 95.60% 91.22% 100.00%
DPS 46.69 46.69 46.76 46.76 56.49 56.49 56.65 -12.10%
  QoQ % 0.00% -0.15% 0.00% -17.22% 0.00% -0.28% -
  Horiz. % 82.42% 82.42% 82.54% 82.54% 99.72% 99.72% 100.00%
NAPS 13.2021 13.1126 13.6348 12.9004 11.8727 11.3844 11.1695 11.80%
  QoQ % 0.68% -3.83% 5.69% 8.66% 4.29% 1.92% -
  Horiz. % 118.20% 117.40% 122.07% 115.50% 106.30% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 17.8000 18.3000 17.5000 16.7800 18.2200 18.2400 17.3400 -
P/RPS 0.44 0.47 0.46 0.49 0.58 0.61 0.58 -16.83%
  QoQ % -6.38% 2.17% -6.12% -15.52% -4.92% 5.17% -
  Horiz. % 75.86% 81.03% 79.31% 84.48% 100.00% 105.17% 100.00%
P/EPS 9.69 10.19 9.41 14.10 16.14 16.95 14.71 -24.31%
  QoQ % -4.91% 8.29% -33.26% -12.64% -4.78% 15.23% -
  Horiz. % 65.87% 69.27% 63.97% 95.85% 109.72% 115.23% 100.00%
EY 10.32 9.81 10.62 7.09 6.19 5.90 6.80 32.10%
  QoQ % 5.20% -7.63% 49.79% 14.54% 4.92% -13.24% -
  Horiz. % 151.76% 144.26% 156.18% 104.26% 91.03% 86.76% 100.00%
DY 2.81 2.73 2.86 2.98 3.29 3.29 3.46 -12.96%
  QoQ % 2.93% -4.55% -4.03% -9.42% 0.00% -4.91% -
  Horiz. % 81.21% 78.90% 82.66% 86.13% 95.09% 95.09% 100.00%
P/NAPS 1.26 1.30 1.20 1.22 1.44 1.50 1.45 -8.95%
  QoQ % -3.08% 8.33% -1.64% -15.28% -4.00% 3.45% -
  Horiz. % 86.90% 89.66% 82.76% 84.14% 99.31% 103.45% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 16/05/16 17/02/16 18/11/15 19/08/15 20/05/15 16/02/15 -
Price 17.9600 17.6200 17.8000 17.5600 17.8200 18.1800 18.7200 -
P/RPS 0.45 0.45 0.47 0.51 0.56 0.61 0.63 -20.11%
  QoQ % 0.00% -4.26% -7.84% -8.93% -8.20% -3.17% -
  Horiz. % 71.43% 71.43% 74.60% 80.95% 88.89% 96.83% 100.00%
P/EPS 9.77 9.81 9.57 14.76 15.79 16.89 15.88 -27.68%
  QoQ % -0.41% 2.51% -35.16% -6.52% -6.51% 6.36% -
  Horiz. % 61.52% 61.78% 60.26% 92.95% 99.43% 106.36% 100.00%
EY 10.23 10.19 10.45 6.78 6.33 5.92 6.30 38.19%
  QoQ % 0.39% -2.49% 54.13% 7.11% 6.93% -6.03% -
  Horiz. % 162.38% 161.75% 165.87% 107.62% 100.48% 93.97% 100.00%
DY 2.78 2.84 2.81 2.85 3.37 3.30 3.21 -9.15%
  QoQ % -2.11% 1.07% -1.40% -15.43% 2.12% 2.80% -
  Horiz. % 86.60% 88.47% 87.54% 88.79% 104.98% 102.80% 100.00%
P/NAPS 1.27 1.25 1.22 1.27 1.40 1.50 1.57 -13.19%
  QoQ % 1.60% 2.46% -3.94% -9.29% -6.67% -4.46% -
  Horiz. % 80.89% 79.62% 77.71% 80.89% 89.17% 95.54% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers