Highlights

[BKAWAN] YoY Annualized Quarter 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 -     -1.59%    YoY -     -7.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 18,966,357 21,548,322 16,969,251 14,055,308 11,499,664 9,466,245 336,541 95.75%
  YoY % -11.98% 26.98% 20.73% 22.22% 21.48% 2,712.81% -
  Horiz. % 5,635.67% 6,402.88% 5,042.25% 4,176.40% 3,417.02% 2,812.81% 100.00%
PBT 1,276,705 1,622,131 1,822,586 1,241,522 1,417,281 1,285,791 625,644 12.62%
  YoY % -21.29% -11.00% 46.80% -12.40% 10.23% 105.51% -
  Horiz. % 204.06% 259.27% 291.31% 198.44% 226.53% 205.51% 100.00%
Tax -351,024 -423,408 -45,691 -271,054 -310,566 -253,357 -13,701 71.66%
  YoY % 17.10% -826.68% 83.14% 12.72% -22.58% -1,749.19% -
  Horiz. % 2,562.03% 3,090.34% 333.49% 1,978.35% 2,266.74% 1,849.19% 100.00%
NP 925,681 1,198,723 1,776,895 970,468 1,106,715 1,032,434 611,943 7.14%
  YoY % -22.78% -32.54% 83.10% -12.31% 7.19% 68.71% -
  Horiz. % 151.27% 195.89% 290.37% 158.59% 180.85% 168.71% 100.00%
NP to SH 465,476 586,646 825,168 484,840 521,546 483,709 605,687 -4.29%
  YoY % -20.65% -28.91% 70.19% -7.04% 7.82% -20.14% -
  Horiz. % 76.85% 96.86% 136.24% 80.05% 86.11% 79.86% 100.00%
Tax Rate 27.49 % 26.10 % 2.51 % 21.83 % 21.91 % 19.70 % 2.19 % 52.42%
  YoY % 5.33% 939.84% -88.50% -0.37% 11.22% 799.54% -
  Horiz. % 1,255.25% 1,191.78% 114.61% 996.80% 1,000.46% 899.54% 100.00%
Total Cost 18,040,676 20,349,599 15,192,356 13,084,840 10,392,949 8,433,811 -275,402 -
  YoY % -11.35% 33.95% 16.11% 25.90% 23.23% 3,162.36% -
  Horiz. % -6,550.67% -7,389.05% -5,516.43% -4,751.18% -3,773.74% -3,062.36% 100.00%
Net Worth 6,596,254 6,720,215 6,089,965 5,624,877 4,657,614 4,570,577 3,734,229 9.94%
  YoY % -1.84% 10.35% 8.27% 20.77% 1.90% 22.40% -
  Horiz. % 176.64% 179.96% 163.08% 150.63% 124.73% 122.40% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 60,184 242,461 223,149 203,799 246,652 228,321 270,898 -22.17%
  YoY % -75.18% 8.65% 9.49% -17.37% 8.03% -15.72% -
  Horiz. % 22.22% 89.50% 82.37% 75.23% 91.05% 84.28% 100.00%
Div Payout % 12.93 % 41.33 % 27.04 % 42.03 % 47.29 % 47.20 % 44.73 % -18.68%
  YoY % -68.72% 52.85% -35.66% -11.12% 0.19% 5.52% -
  Horiz. % 28.91% 92.40% 60.45% 93.96% 105.72% 105.52% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,596,254 6,720,215 6,089,965 5,624,877 4,657,614 4,570,577 3,734,229 9.94%
  YoY % -1.84% 10.35% 8.27% 20.77% 1.90% 22.40% -
  Horiz. % 176.64% 179.96% 163.08% 150.63% 124.73% 122.40% 100.00%
NOSH 401,232 404,102 405,727 407,599 411,086 415,129 416,766 -0.63%
  YoY % -0.71% -0.40% -0.46% -0.85% -0.97% -0.39% -
  Horiz. % 96.27% 96.96% 97.35% 97.80% 98.64% 99.61% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.88 % 5.56 % 10.47 % 6.90 % 9.62 % 10.91 % 181.83 % -45.27%
  YoY % -12.23% -46.90% 51.74% -28.27% -11.82% -94.00% -
  Horiz. % 2.68% 3.06% 5.76% 3.79% 5.29% 6.00% 100.00%
ROE 7.06 % 8.73 % 13.55 % 8.62 % 11.20 % 10.58 % 16.22 % -12.94%
  YoY % -19.13% -35.57% 57.19% -23.04% 5.86% -34.77% -
  Horiz. % 43.53% 53.82% 83.54% 53.14% 69.05% 65.23% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4,727.03 5,332.40 4,182.43 3,448.31 2,797.38 2,280.31 80.75 96.99%
  YoY % -11.35% 27.50% 21.29% 23.27% 22.68% 2,723.91% -
  Horiz. % 5,853.91% 6,603.59% 5,179.48% 4,270.35% 3,464.25% 2,823.91% 100.00%
EPS 116.01 145.17 203.38 118.95 126.87 116.52 145.33 -3.68%
  YoY % -20.09% -28.62% 70.98% -6.24% 8.88% -19.82% -
  Horiz. % 79.83% 99.89% 139.94% 81.85% 87.30% 80.18% 100.00%
DPS 15.00 60.00 55.00 50.00 60.00 55.00 65.00 -21.67%
  YoY % -75.00% 9.09% 10.00% -16.67% 9.09% -15.38% -
  Horiz. % 23.08% 92.31% 84.62% 76.92% 92.31% 84.62% 100.00%
NAPS 16.4400 16.6300 15.0100 13.8000 11.3300 11.0100 8.9600 10.64%
  YoY % -1.14% 10.79% 8.77% 21.80% 2.91% 22.88% -
  Horiz. % 183.48% 185.60% 167.52% 154.02% 126.45% 122.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4,350.57 4,942.83 3,892.47 3,224.06 2,637.83 2,171.40 77.20 95.74%
  YoY % -11.98% 26.98% 20.73% 22.22% 21.48% 2,712.69% -
  Horiz. % 5,635.45% 6,402.63% 5,042.06% 4,176.24% 3,416.88% 2,812.69% 100.00%
EPS 106.77 134.57 189.28 111.21 119.63 110.95 138.93 -4.29%
  YoY % -20.66% -28.90% 70.20% -7.04% 7.82% -20.14% -
  Horiz. % 76.85% 96.86% 136.24% 80.05% 86.11% 79.86% 100.00%
DPS 13.81 55.62 51.19 46.75 56.58 52.37 62.14 -22.16%
  YoY % -75.17% 8.65% 9.50% -17.37% 8.04% -15.72% -
  Horiz. % 22.22% 89.51% 82.38% 75.23% 91.05% 84.28% 100.00%
NAPS 15.1307 15.4151 13.9694 12.9025 10.6838 10.4842 8.5657 9.94%
  YoY % -1.84% 10.35% 8.27% 20.77% 1.90% 22.40% -
  Horiz. % 176.64% 179.96% 163.09% 150.63% 124.73% 122.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 17.0000 19.1200 18.1800 16.7800 19.1000 18.5000 18.0000 -
P/RPS 0.36 0.36 0.43 0.49 0.68 0.81 22.29 -49.71%
  YoY % 0.00% -16.28% -12.24% -27.94% -16.05% -96.37% -
  Horiz. % 1.62% 1.62% 1.93% 2.20% 3.05% 3.63% 100.00%
P/EPS 14.65 13.17 8.94 14.11 15.05 15.88 12.39 2.83%
  YoY % 11.24% 47.32% -36.64% -6.25% -5.23% 28.17% -
  Horiz. % 118.24% 106.30% 72.15% 113.88% 121.47% 128.17% 100.00%
EY 6.82 7.59 11.19 7.09 6.64 6.30 8.07 -2.76%
  YoY % -10.14% -32.17% 57.83% 6.78% 5.40% -21.93% -
  Horiz. % 84.51% 94.05% 138.66% 87.86% 82.28% 78.07% 100.00%
DY 0.88 3.14 3.03 2.98 3.14 2.97 3.61 -20.95%
  YoY % -71.97% 3.63% 1.68% -5.10% 5.72% -17.73% -
  Horiz. % 24.38% 86.98% 83.93% 82.55% 86.98% 82.27% 100.00%
P/NAPS 1.03 1.15 1.21 1.22 1.69 1.68 2.01 -10.54%
  YoY % -10.43% -4.96% -0.82% -27.81% 0.60% -16.42% -
  Horiz. % 51.24% 57.21% 60.20% 60.70% 84.08% 83.58% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 21/11/12 -
Price 16.8600 19.8000 18.3000 17.5600 18.4800 20.0000 17.7400 -
P/RPS 0.36 0.37 0.44 0.51 0.66 0.88 21.97 -49.59%
  YoY % -2.70% -15.91% -13.73% -22.73% -25.00% -95.99% -
  Horiz. % 1.64% 1.68% 2.00% 2.32% 3.00% 4.01% 100.00%
P/EPS 14.53 13.64 9.00 14.76 14.57 17.16 12.21 2.94%
  YoY % 6.52% 51.56% -39.02% 1.30% -15.09% 40.54% -
  Horiz. % 119.00% 111.71% 73.71% 120.88% 119.33% 140.54% 100.00%
EY 6.88 7.33 11.11 6.77 6.87 5.83 8.19 -2.86%
  YoY % -6.14% -34.02% 64.11% -1.46% 17.84% -28.82% -
  Horiz. % 84.00% 89.50% 135.65% 82.66% 83.88% 71.18% 100.00%
DY 0.89 3.03 3.01 2.85 3.25 2.75 3.66 -20.99%
  YoY % -70.63% 0.66% 5.61% -12.31% 18.18% -24.86% -
  Horiz. % 24.32% 82.79% 82.24% 77.87% 88.80% 75.14% 100.00%
P/NAPS 1.03 1.19 1.22 1.27 1.63 1.82 1.98 -10.32%
  YoY % -13.45% -2.46% -3.94% -22.09% -10.44% -8.08% -
  Horiz. % 52.02% 60.10% 61.62% 64.14% 82.32% 91.92% 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