Highlights

[BKAWAN] QoQ TTM Result on 2013-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     3.74%    YoY -     -12.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,499,664 11,132,384 10,369,043 9,653,428 9,466,245 7,050,192 4,876,558 77.07%
  QoQ % 3.30% 7.36% 7.41% 1.98% 34.27% 44.57% -
  Horiz. % 235.82% 228.28% 212.63% 197.96% 194.12% 144.57% 100.00%
PBT 1,417,281 1,519,096 1,467,489 1,318,016 1,285,791 1,138,650 1,013,679 25.01%
  QoQ % -6.70% 3.52% 11.34% 2.51% 12.92% 12.33% -
  Horiz. % 139.82% 149.86% 144.77% 130.02% 126.84% 112.33% 100.00%
Tax -310,566 -324,719 -282,360 -250,842 -253,357 -174,211 -154,327 59.33%
  QoQ % 4.36% -15.00% -12.56% 0.99% -45.43% -12.88% -
  Horiz. % 201.24% 210.41% 182.96% 162.54% 164.17% 112.88% 100.00%
NP 1,106,715 1,194,377 1,185,129 1,067,174 1,032,434 964,439 859,352 18.35%
  QoQ % -7.34% 0.78% 11.05% 3.36% 7.05% 12.23% -
  Horiz. % 128.78% 138.99% 137.91% 124.18% 120.14% 112.23% 100.00%
NP to SH 521,546 556,102 556,087 501,788 483,709 564,676 573,253 -6.10%
  QoQ % -6.21% 0.00% 10.82% 3.74% -14.34% -1.50% -
  Horiz. % 90.98% 97.01% 97.01% 87.53% 84.38% 98.50% 100.00%
Tax Rate 21.91 % 21.38 % 19.24 % 19.03 % 19.70 % 15.30 % 15.22 % 27.46%
  QoQ % 2.48% 11.12% 1.10% -3.40% 28.76% 0.53% -
  Horiz. % 143.96% 140.47% 126.41% 125.03% 129.43% 100.53% 100.00%
Total Cost 10,392,949 9,938,007 9,183,914 8,586,254 8,433,811 6,085,753 4,017,206 88.35%
  QoQ % 4.58% 8.21% 6.96% 1.81% 38.58% 51.49% -
  Horiz. % 258.71% 247.39% 228.61% 213.74% 209.94% 151.49% 100.00%
Net Worth 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 14.32%
  QoQ % -0.11% -2.62% 1.57% 18.06% 4.19% 0.59% -
  Horiz. % 122.25% 122.39% 125.69% 123.74% 104.81% 100.59% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 246,963 228,006 228,006 228,406 228,406 270,770 270,770 -5.95%
  QoQ % 8.31% 0.00% -0.18% 0.00% -15.65% 0.00% -
  Horiz. % 91.21% 84.21% 84.21% 84.35% 84.35% 100.00% 100.00%
Div Payout % 47.35 % 41.00 % 41.00 % 45.52 % 47.22 % 47.95 % 47.23 % 0.17%
  QoQ % 15.49% 0.00% -9.93% -3.60% -1.52% 1.52% -
  Horiz. % 100.25% 86.81% 86.81% 96.38% 99.98% 101.52% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 14.32%
  QoQ % -0.11% -2.62% 1.57% 18.06% 4.19% 0.59% -
  Horiz. % 122.25% 122.39% 125.69% 123.74% 104.81% 100.59% 100.00%
NOSH 411,177 411,649 412,894 413,628 415,182 415,306 415,558 -0.70%
  QoQ % -0.11% -0.30% -0.18% -0.37% -0.03% -0.06% -
  Horiz. % 98.95% 99.06% 99.36% 99.54% 99.91% 99.94% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.62 % 10.73 % 11.43 % 11.05 % 10.91 % 13.68 % 17.62 % -33.17%
  QoQ % -10.34% -6.12% 3.44% 1.28% -20.25% -22.36% -
  Horiz. % 54.60% 60.90% 64.87% 62.71% 61.92% 77.64% 100.00%
ROE 11.20 % 11.92 % 11.61 % 10.64 % 12.11 % 14.73 % 15.04 % -17.83%
  QoQ % -6.04% 2.67% 9.12% -12.14% -17.79% -2.06% -
  Horiz. % 74.47% 79.26% 77.19% 70.74% 80.52% 97.94% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,796.77 2,704.33 2,511.31 2,333.84 2,280.02 1,697.59 1,173.49 78.33%
  QoQ % 3.42% 7.69% 7.60% 2.36% 34.31% 44.66% -
  Horiz. % 238.33% 230.45% 214.00% 198.88% 194.29% 144.66% 100.00%
EPS 126.84 135.09 134.68 121.31 116.51 135.97 137.95 -5.44%
  QoQ % -6.11% 0.30% 11.02% 4.12% -14.31% -1.44% -
  Horiz. % 91.95% 97.93% 97.63% 87.94% 84.46% 98.56% 100.00%
DPS 60.00 55.00 55.00 55.00 55.00 65.00 65.00 -5.19%
  QoQ % 9.09% 0.00% 0.00% 0.00% -15.38% 0.00% -
  Horiz. % 92.31% 84.62% 84.62% 84.62% 84.62% 100.00% 100.00%
NAPS 11.3300 11.3300 11.6000 11.4000 9.6200 9.2300 9.1700 15.13%
  QoQ % 0.00% -2.33% 1.75% 18.50% 4.23% 0.65% -
  Horiz. % 123.56% 123.56% 126.50% 124.32% 104.91% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 397,388
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,893.81 2,801.39 2,609.30 2,429.22 2,382.11 1,774.13 1,227.15 77.07%
  QoQ % 3.30% 7.36% 7.41% 1.98% 34.27% 44.57% -
  Horiz. % 235.82% 228.28% 212.63% 197.96% 194.12% 144.57% 100.00%
EPS 131.24 139.94 139.94 126.27 121.72 142.10 144.26 -6.11%
  QoQ % -6.22% 0.00% 10.83% 3.74% -14.34% -1.50% -
  Horiz. % 90.97% 97.01% 97.01% 87.53% 84.38% 98.50% 100.00%
DPS 62.15 57.38 57.38 57.48 57.48 68.14 68.14 -5.94%
  QoQ % 8.31% 0.00% -0.17% 0.00% -15.64% 0.00% -
  Horiz. % 91.21% 84.21% 84.21% 84.36% 84.36% 100.00% 100.00%
NAPS 11.7231 11.7366 12.0526 11.8659 10.0507 9.6462 9.5893 14.32%
  QoQ % -0.12% -2.62% 1.57% 18.06% 4.19% 0.59% -
  Horiz. % 122.25% 122.39% 125.69% 123.74% 104.81% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 19.1000 19.8000 19.7000 19.6000 18.5000 18.7000 18.1000 -
P/RPS 0.68 0.73 0.78 0.84 0.81 1.10 1.54 -41.98%
  QoQ % -6.85% -6.41% -7.14% 3.70% -26.36% -28.57% -
  Horiz. % 44.16% 47.40% 50.65% 54.55% 52.60% 71.43% 100.00%
P/EPS 15.06 14.66 14.63 16.16 15.88 13.75 13.12 9.62%
  QoQ % 2.73% 0.21% -9.47% 1.76% 15.49% 4.80% -
  Horiz. % 114.79% 111.74% 111.51% 123.17% 121.04% 104.80% 100.00%
EY 6.64 6.82 6.84 6.19 6.30 7.27 7.62 -8.76%
  QoQ % -2.64% -0.29% 10.50% -1.75% -13.34% -4.59% -
  Horiz. % 87.14% 89.50% 89.76% 81.23% 82.68% 95.41% 100.00%
DY 3.14 2.78 2.79 2.81 2.97 3.48 3.59 -8.53%
  QoQ % 12.95% -0.36% -0.71% -5.39% -14.66% -3.06% -
  Horiz. % 87.47% 77.44% 77.72% 78.27% 82.73% 96.94% 100.00%
P/NAPS 1.69 1.75 1.70 1.72 1.92 2.03 1.97 -9.71%
  QoQ % -3.43% 2.94% -1.16% -10.42% -5.42% 3.05% -
  Horiz. % 85.79% 88.83% 86.29% 87.31% 97.46% 103.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 -
Price 18.4800 19.6600 19.7800 20.0000 20.0000 18.2600 19.1000 -
P/RPS 0.66 0.73 0.79 0.86 0.88 1.08 1.63 -45.24%
  QoQ % -9.59% -7.59% -8.14% -2.27% -18.52% -33.74% -
  Horiz. % 40.49% 44.79% 48.47% 52.76% 53.99% 66.26% 100.00%
P/EPS 14.57 14.55 14.69 16.49 17.17 13.43 13.85 3.43%
  QoQ % 0.14% -0.95% -10.92% -3.96% 27.85% -3.03% -
  Horiz. % 105.20% 105.05% 106.06% 119.06% 123.97% 96.97% 100.00%
EY 6.86 6.87 6.81 6.07 5.83 7.45 7.22 -3.35%
  QoQ % -0.15% 0.88% 12.19% 4.12% -21.74% 3.19% -
  Horiz. % 95.01% 95.15% 94.32% 84.07% 80.75% 103.19% 100.00%
DY 3.25 2.80 2.78 2.75 2.75 3.56 3.40 -2.96%
  QoQ % 16.07% 0.72% 1.09% 0.00% -22.75% 4.71% -
  Horiz. % 95.59% 82.35% 81.76% 80.88% 80.88% 104.71% 100.00%
P/NAPS 1.63 1.74 1.71 1.75 2.08 1.98 2.08 -14.99%
  QoQ % -6.32% 1.75% -2.29% -15.87% 5.05% -4.81% -
  Horiz. % 78.37% 83.65% 82.21% 84.13% 100.00% 95.19% 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.
 


 

175  162  481  1430 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 SUMATEC 0.03+0.005 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.445+0.01 
 MNC 0.075-0.005 
 EFORCE 0.695+0.03 
 SEALINK 0.30+0.03 
 HSI-H6Q 0.37+0.005 
 HSI-C7F 0.415-0.005 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
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. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers