Highlights

[BKAWAN] QoQ TTM Result on 2014-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -7.67%    YoY -     -4.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 14,055,308 12,883,345 12,263,692 12,127,374 11,499,664 11,132,384 10,369,043 22.46%
  QoQ % 9.10% 5.05% 1.12% 5.46% 3.30% 7.36% -
  Horiz. % 135.55% 124.25% 118.27% 116.96% 110.90% 107.36% 100.00%
PBT 1,241,522 1,231,148 1,195,719 1,325,727 1,417,281 1,519,096 1,467,489 -10.54%
  QoQ % 0.84% 2.96% -9.81% -6.46% -6.70% 3.52% -
  Horiz. % 84.60% 83.89% 81.48% 90.34% 96.58% 103.52% 100.00%
Tax -271,054 -275,836 -279,050 -298,746 -310,566 -324,719 -282,360 -2.69%
  QoQ % 1.73% 1.15% 6.59% 3.81% 4.36% -15.00% -
  Horiz. % 96.00% 97.69% 98.83% 105.80% 109.99% 115.00% 100.00%
NP 970,468 955,312 916,669 1,026,981 1,106,715 1,194,377 1,185,129 -12.46%
  QoQ % 1.59% 4.22% -10.74% -7.20% -7.34% 0.78% -
  Horiz. % 81.89% 80.61% 77.35% 86.66% 93.38% 100.78% 100.00%
NP to SH 484,840 460,337 439,203 481,528 521,546 556,102 556,087 -8.73%
  QoQ % 5.32% 4.81% -8.79% -7.67% -6.21% 0.00% -
  Horiz. % 87.19% 82.78% 78.98% 86.59% 93.79% 100.00% 100.00%
Tax Rate 21.83 % 22.40 % 23.34 % 22.53 % 21.91 % 21.38 % 19.24 % 8.78%
  QoQ % -2.54% -4.03% 3.60% 2.83% 2.48% 11.12% -
  Horiz. % 113.46% 116.42% 121.31% 117.10% 113.88% 111.12% 100.00%
Total Cost 13,084,840 11,928,033 11,347,023 11,100,393 10,392,949 9,938,007 9,183,914 26.59%
  QoQ % 9.70% 5.12% 2.22% 6.81% 4.58% 8.21% -
  Horiz. % 142.48% 129.88% 123.55% 120.87% 113.16% 108.21% 100.00%
Net Worth 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 11.29%
  QoQ % 8.66% 4.29% 1.92% 4.52% -0.11% -2.62% -
  Horiz. % 117.42% 108.07% 103.62% 101.67% 97.27% 97.38% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 203,858 246,251 246,251 246,963 246,963 228,006 228,006 -7.19%
  QoQ % -17.22% 0.00% -0.29% 0.00% 8.31% 0.00% -
  Horiz. % 89.41% 108.00% 108.00% 108.31% 108.31% 100.00% 100.00%
Div Payout % 42.05 % 53.49 % 56.07 % 51.29 % 47.35 % 41.00 % 41.00 % 1.70%
  QoQ % -21.39% -4.60% 9.32% 8.32% 15.49% 0.00% -
  Horiz. % 102.56% 130.46% 136.76% 125.10% 115.49% 100.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 11.29%
  QoQ % 8.66% 4.29% 1.92% 4.52% -0.11% -2.62% -
  Horiz. % 117.42% 108.07% 103.62% 101.67% 97.27% 97.38% 100.00%
NOSH 407,533 407,874 408,143 408,501 411,177 411,649 412,894 -0.87%
  QoQ % -0.08% -0.07% -0.09% -0.65% -0.11% -0.30% -
  Horiz. % 98.70% 98.78% 98.85% 98.94% 99.58% 99.70% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.90 % 7.42 % 7.47 % 8.47 % 9.62 % 10.73 % 11.43 % -28.55%
  QoQ % -7.01% -0.67% -11.81% -11.95% -10.34% -6.12% -
  Horiz. % 60.37% 64.92% 65.35% 74.10% 84.16% 93.88% 100.00%
ROE 8.62 % 8.89 % 8.85 % 9.89 % 11.20 % 11.92 % 11.61 % -17.99%
  QoQ % -3.04% 0.45% -10.52% -11.70% -6.04% 2.67% -
  Horiz. % 74.25% 76.57% 76.23% 85.19% 96.47% 102.67% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3,448.87 3,158.65 3,004.75 2,968.75 2,796.77 2,704.33 2,511.31 23.53%
  QoQ % 9.19% 5.12% 1.21% 6.15% 3.42% 7.69% -
  Horiz. % 137.33% 125.78% 119.65% 118.22% 111.37% 107.69% 100.00%
EPS 118.97 112.86 107.61 117.88 126.84 135.09 134.68 -7.93%
  QoQ % 5.41% 4.88% -8.71% -7.06% -6.11% 0.30% -
  Horiz. % 88.34% 83.80% 79.90% 87.53% 94.18% 100.30% 100.00%
DPS 50.00 60.00 60.00 60.00 60.00 55.00 55.00 -6.15%
  QoQ % -16.67% 0.00% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 90.91% 109.09% 109.09% 109.09% 109.09% 100.00% 100.00%
NAPS 13.8000 12.6900 12.1600 11.9200 11.3300 11.3300 11.6000 12.26%
  QoQ % 8.75% 4.36% 2.01% 5.21% 0.00% -2.33% -
  Horiz. % 118.97% 109.40% 104.83% 102.76% 97.67% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3,224.06 2,955.23 2,813.09 2,781.82 2,637.83 2,553.59 2,378.49 22.46%
  QoQ % 9.10% 5.05% 1.12% 5.46% 3.30% 7.36% -
  Horiz. % 135.55% 124.25% 118.27% 116.96% 110.90% 107.36% 100.00%
EPS 111.21 105.59 100.75 110.45 119.63 127.56 127.56 -8.73%
  QoQ % 5.32% 4.80% -8.78% -7.67% -6.22% 0.00% -
  Horiz. % 87.18% 82.78% 78.98% 86.59% 93.78% 100.00% 100.00%
DPS 46.76 56.49 56.49 56.65 56.65 52.30 52.30 -7.19%
  QoQ % -17.22% 0.00% -0.28% 0.00% 8.32% 0.00% -
  Horiz. % 89.41% 108.01% 108.01% 108.32% 108.32% 100.00% 100.00%
NAPS 12.9004 11.8727 11.3844 11.1695 10.6861 10.6984 10.9865 11.29%
  QoQ % 8.66% 4.29% 1.92% 4.52% -0.11% -2.62% -
  Horiz. % 117.42% 108.07% 103.62% 101.67% 97.27% 97.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 16.7800 18.2200 18.2400 17.3400 19.1000 19.8000 19.7000 -
P/RPS 0.49 0.58 0.61 0.58 0.68 0.73 0.78 -26.63%
  QoQ % -15.52% -4.92% 5.17% -14.71% -6.85% -6.41% -
  Horiz. % 62.82% 74.36% 78.21% 74.36% 87.18% 93.59% 100.00%
P/EPS 14.10 16.14 16.95 14.71 15.06 14.66 14.63 -2.43%
  QoQ % -12.64% -4.78% 15.23% -2.32% 2.73% 0.21% -
  Horiz. % 96.38% 110.32% 115.86% 100.55% 102.94% 100.21% 100.00%
EY 7.09 6.19 5.90 6.80 6.64 6.82 6.84 2.42%
  QoQ % 14.54% 4.92% -13.24% 2.41% -2.64% -0.29% -
  Horiz. % 103.65% 90.50% 86.26% 99.42% 97.08% 99.71% 100.00%
DY 2.98 3.29 3.29 3.46 3.14 2.78 2.79 4.49%
  QoQ % -9.42% 0.00% -4.91% 10.19% 12.95% -0.36% -
  Horiz. % 106.81% 117.92% 117.92% 124.01% 112.54% 99.64% 100.00%
P/NAPS 1.22 1.44 1.50 1.45 1.69 1.75 1.70 -19.83%
  QoQ % -15.28% -4.00% 3.45% -14.20% -3.43% 2.94% -
  Horiz. % 71.76% 84.71% 88.24% 85.29% 99.41% 102.94% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 20/05/15 16/02/15 19/11/14 20/08/14 21/05/14 -
Price 17.5600 17.8200 18.1800 18.7200 18.4800 19.6600 19.7800 -
P/RPS 0.51 0.56 0.61 0.63 0.66 0.73 0.79 -25.28%
  QoQ % -8.93% -8.20% -3.17% -4.55% -9.59% -7.59% -
  Horiz. % 64.56% 70.89% 77.22% 79.75% 83.54% 92.41% 100.00%
P/EPS 14.76 15.79 16.89 15.88 14.57 14.55 14.69 0.32%
  QoQ % -6.52% -6.51% 6.36% 8.99% 0.14% -0.95% -
  Horiz. % 100.48% 107.49% 114.98% 108.10% 99.18% 99.05% 100.00%
EY 6.78 6.33 5.92 6.30 6.86 6.87 6.81 -0.29%
  QoQ % 7.11% 6.93% -6.03% -8.16% -0.15% 0.88% -
  Horiz. % 99.56% 92.95% 86.93% 92.51% 100.73% 100.88% 100.00%
DY 2.85 3.37 3.30 3.21 3.25 2.80 2.78 1.67%
  QoQ % -15.43% 2.12% 2.80% -1.23% 16.07% 0.72% -
  Horiz. % 102.52% 121.22% 118.71% 115.47% 116.91% 100.72% 100.00%
P/NAPS 1.27 1.40 1.50 1.57 1.63 1.74 1.71 -17.97%
  QoQ % -9.29% -6.67% -4.46% -3.68% -6.32% 1.75% -
  Horiz. % 74.27% 81.87% 87.72% 91.81% 95.32% 101.75% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers