Highlights

[BKAWAN] YoY Annualized Quarter Result on 2014-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -10.32%    YoY -     20.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 21,662,306 16,410,882 13,351,073 11,506,165 9,284,646 333,112 278,516 106.47%
  YoY % 32.00% 22.92% 16.03% 23.93% 2,687.24% 19.60% -
  Horiz. % 7,777.76% 5,892.26% 4,793.65% 4,131.24% 3,333.61% 119.60% 100.00%
PBT 1,599,378 2,086,205 1,298,690 1,546,868 1,235,794 551,786 741,756 13.65%
  YoY % -23.34% 60.64% -16.04% 25.17% 123.96% -25.61% -
  Horiz. % 215.62% 281.25% 175.08% 208.54% 166.60% 74.39% 100.00%
Tax -400,230 -280,424 -276,905 -323,212 -228,062 -14,049 -11,730 80.00%
  YoY % -42.72% -1.27% 14.33% -41.72% -1,523.30% -19.77% -
  Horiz. % 3,411.83% 2,390.52% 2,360.53% 2,755.27% 1,944.16% 119.77% 100.00%
NP 1,199,148 1,805,781 1,021,785 1,223,656 1,007,732 537,737 730,025 8.61%
  YoY % -33.59% 76.73% -16.50% 21.43% 87.40% -26.34% -
  Horiz. % 164.26% 247.36% 139.97% 167.62% 138.04% 73.66% 100.00%
NP to SH 588,849 840,578 492,677 574,289 477,765 532,446 724,674 -3.40%
  YoY % -29.95% 70.61% -14.21% 20.20% -10.27% -26.53% -
  Horiz. % 81.26% 115.99% 67.99% 79.25% 65.93% 73.47% 100.00%
Tax Rate 25.02 % 13.44 % 21.32 % 20.89 % 18.45 % 2.55 % 1.58 % 58.40%
  YoY % 86.16% -36.96% 2.06% 13.22% 623.53% 61.39% -
  Horiz. % 1,583.54% 850.63% 1,349.37% 1,322.15% 1,167.72% 161.39% 100.00%
Total Cost 20,463,158 14,605,101 12,329,288 10,282,509 8,276,914 -204,625 -451,509 -
  YoY % 40.11% 18.46% 19.91% 24.23% 4,144.91% 54.68% -
  Horiz. % -4,532.17% -3,234.73% -2,730.68% -2,277.36% -1,833.17% 45.32% 100.00%
Net Worth 6,612,741 5,755,201 5,176,130 4,664,522 3,833,252 3,576,507 3,530,780 11.01%
  YoY % 14.90% 11.19% 10.97% 21.69% 7.18% 1.30% -
  Horiz. % 187.29% 163.00% 146.60% 132.11% 108.57% 101.30% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 80,889 81,173 81,578 82,339 83,060 83,368 83,667 -0.56%
  YoY % -0.35% -0.50% -0.92% -0.87% -0.37% -0.36% -
  Horiz. % 96.68% 97.02% 97.50% 98.41% 99.27% 99.64% 100.00%
Div Payout % 13.74 % 9.66 % 16.56 % 14.34 % 17.39 % 15.66 % 11.55 % 2.93%
  YoY % 42.24% -41.67% 15.48% -17.54% 11.05% 35.58% -
  Horiz. % 118.96% 83.64% 143.38% 124.16% 150.56% 135.58% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,612,741 5,755,201 5,176,130 4,664,522 3,833,252 3,576,507 3,530,780 11.01%
  YoY % 14.90% 11.19% 10.97% 21.69% 7.18% 1.30% -
  Horiz. % 187.29% 163.00% 146.60% 132.11% 108.57% 101.30% 100.00%
NOSH 404,449 405,867 407,890 411,696 415,303 416,842 418,338 -0.56%
  YoY % -0.35% -0.50% -0.92% -0.87% -0.37% -0.36% -
  Horiz. % 96.68% 97.02% 97.50% 98.41% 99.27% 99.64% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.54 % 11.00 % 7.65 % 10.63 % 10.85 % 161.43 % 262.11 % -47.39%
  YoY % -49.64% 43.79% -28.03% -2.03% -93.28% -38.41% -
  Horiz. % 2.11% 4.20% 2.92% 4.06% 4.14% 61.59% 100.00%
ROE 8.90 % 14.61 % 9.52 % 12.31 % 12.46 % 14.89 % 20.52 % -12.99%
  YoY % -39.08% 53.47% -22.66% -1.20% -16.32% -27.44% -
  Horiz. % 43.37% 71.20% 46.39% 59.99% 60.72% 72.56% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5,356.00 4,043.41 3,273.20 2,794.82 2,235.63 79.91 66.58 107.63%
  YoY % 32.46% 23.53% 17.12% 25.01% 2,697.68% 20.02% -
  Horiz. % 8,044.46% 6,073.01% 4,916.19% 4,197.69% 3,357.81% 120.02% 100.00%
EPS 145.59 207.11 120.79 139.49 115.04 127.73 173.23 -2.85%
  YoY % -29.70% 71.46% -13.41% 21.25% -9.94% -26.27% -
  Horiz. % 84.04% 119.56% 69.73% 80.52% 66.41% 73.73% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 16.3500 14.1800 12.6900 11.3300 9.2300 8.5800 8.4400 11.64%
  YoY % 15.30% 11.74% 12.00% 22.75% 7.58% 1.66% -
  Horiz. % 193.72% 168.01% 150.36% 134.24% 109.36% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4,968.98 3,764.39 3,062.52 2,639.33 2,129.75 76.41 63.89 106.47%
  YoY % 32.00% 22.92% 16.03% 23.93% 2,687.27% 19.60% -
  Horiz. % 7,777.40% 5,891.99% 4,793.43% 4,131.05% 3,333.46% 119.60% 100.00%
EPS 135.07 192.81 113.01 131.73 109.59 122.13 166.23 -3.40%
  YoY % -29.95% 70.61% -14.21% 20.20% -10.27% -26.53% -
  Horiz. % 81.25% 115.99% 67.98% 79.25% 65.93% 73.47% 100.00%
DPS 18.55 18.62 18.71 18.89 19.05 19.12 19.19 -0.56%
  YoY % -0.38% -0.48% -0.95% -0.84% -0.37% -0.36% -
  Horiz. % 96.66% 97.03% 97.50% 98.44% 99.27% 99.64% 100.00%
NAPS 15.1685 13.2015 11.8732 10.6996 8.7929 8.2039 8.0990 11.01%
  YoY % 14.90% 11.19% 10.97% 21.68% 7.18% 1.30% -
  Horiz. % 187.29% 163.00% 146.60% 132.11% 108.57% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 18.9000 17.8000 18.2200 19.8000 18.7000 18.3800 17.1200 -
P/RPS 0.35 0.44 0.56 0.71 0.84 23.00 25.71 -51.10%
  YoY % -20.45% -21.43% -21.13% -15.48% -96.35% -10.54% -
  Horiz. % 1.36% 1.71% 2.18% 2.76% 3.27% 89.46% 100.00%
P/EPS 12.98 8.59 15.08 14.19 16.26 14.39 9.88 4.65%
  YoY % 51.11% -43.04% 6.27% -12.73% 13.00% 45.65% -
  Horiz. % 131.38% 86.94% 152.63% 143.62% 164.57% 145.65% 100.00%
EY 7.70 11.64 6.63 7.05 6.15 6.95 10.12 -4.45%
  YoY % -33.85% 75.57% -5.96% 14.63% -11.51% -31.32% -
  Horiz. % 76.09% 115.02% 65.51% 69.66% 60.77% 68.68% 100.00%
DY 1.06 1.12 1.10 1.01 1.07 1.09 1.17 -1.63%
  YoY % -5.36% 1.82% 8.91% -5.61% -1.83% -6.84% -
  Horiz. % 90.60% 95.73% 94.02% 86.32% 91.45% 93.16% 100.00%
P/NAPS 1.16 1.26 1.44 1.75 2.03 2.14 2.03 -8.90%
  YoY % -7.94% -12.50% -17.71% -13.79% -5.14% 5.42% -
  Horiz. % 57.14% 62.07% 70.94% 86.21% 100.00% 105.42% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 -
Price 19.0000 17.9600 17.8200 19.6600 18.2600 18.9600 15.8600 -
P/RPS 0.35 0.44 0.54 0.70 0.82 23.73 23.82 -50.48%
  YoY % -20.45% -18.52% -22.86% -14.63% -96.54% -0.38% -
  Horiz. % 1.47% 1.85% 2.27% 2.94% 3.44% 99.62% 100.00%
P/EPS 13.05 8.67 14.75 14.09 15.87 14.84 9.16 6.07%
  YoY % 50.52% -41.22% 4.68% -11.22% 6.94% 62.01% -
  Horiz. % 142.47% 94.65% 161.03% 153.82% 173.25% 162.01% 100.00%
EY 7.66 11.53 6.78 7.10 6.30 6.74 10.92 -5.73%
  YoY % -33.56% 70.06% -4.51% 12.70% -6.53% -38.28% -
  Horiz. % 70.15% 105.59% 62.09% 65.02% 57.69% 61.72% 100.00%
DY 1.05 1.11 1.12 1.02 1.10 1.05 1.26 -2.99%
  YoY % -5.41% -0.89% 9.80% -7.27% 4.76% -16.67% -
  Horiz. % 83.33% 88.10% 88.89% 80.95% 87.30% 83.33% 100.00%
P/NAPS 1.16 1.27 1.40 1.74 1.98 2.21 1.88 -7.73%
  YoY % -8.66% -9.29% -19.54% -12.12% -10.41% 17.55% -
  Horiz. % 61.70% 67.55% 74.47% 92.55% 105.32% 117.55% 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