Highlights

[BKAWAN] YoY Annualized Quarter Result on 2016-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     -1.83%    YoY -     70.19%
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.
 


 

216  323  549  1171 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 DRBHCOM 2.54-0.41 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.35-0.015 
 IWCITY 0.935-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers