Highlights

[BKAWAN] YoY Annualized Quarter 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 -     -10.30%    YoY -     -25.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 21,366,584 22,519,680 17,801,036 12,858,188 10,347,348 9,598,616 337,124 99.55%
  YoY % -5.12% 26.51% 38.44% 24.27% 7.80% 2,747.21% -
  Horiz. % 6,337.90% 6,679.94% 5,280.26% 3,814.08% 3,069.30% 2,847.21% 100.00%
PBT 1,947,040 2,055,212 3,754,644 1,273,096 1,639,312 1,510,412 691,836 18.80%
  YoY % -5.26% -45.26% 194.92% -22.34% 8.53% 118.32% -
  Horiz. % 281.43% 297.07% 542.71% 184.02% 236.95% 218.32% 100.00%
Tax -438,420 -417,140 -353,472 -285,888 -333,168 -343,228 -14,160 77.11%
  YoY % -5.10% -18.01% -23.64% 14.19% 2.93% -2,323.93% -
  Horiz. % 3,096.19% 2,945.90% 2,496.27% 2,018.98% 2,352.88% 2,423.93% 100.00%
NP 1,508,620 1,638,072 3,401,172 987,208 1,306,144 1,167,184 677,676 14.25%
  YoY % -7.90% -51.84% 244.52% -24.42% 11.91% 72.23% -
  Horiz. % 222.62% 241.72% 501.89% 145.68% 192.74% 172.23% 100.00%
NP to SH 711,596 790,172 1,550,104 467,816 627,888 555,572 672,740 0.94%
  YoY % -9.94% -49.02% 231.35% -25.49% 13.02% -17.42% -
  Horiz. % 105.78% 117.46% 230.42% 69.54% 93.33% 82.58% 100.00%
Tax Rate 22.52 % 20.30 % 9.41 % 22.46 % 20.32 % 22.72 % 2.05 % 49.04%
  YoY % 10.94% 115.73% -58.10% 10.53% -10.56% 1,008.29% -
  Horiz. % 1,098.54% 990.24% 459.02% 1,095.61% 991.22% 1,108.29% 100.00%
Total Cost 19,857,964 20,881,608 14,399,864 11,870,980 9,041,204 8,431,432 -340,552 -
  YoY % -4.90% 45.01% 21.30% 31.30% 7.23% 2,575.81% -
  Horiz. % -5,831.11% -6,131.69% -4,228.39% -3,485.81% -2,654.87% -2,475.81% 100.00%
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.72%
  YoY % 2.84% 8.56% 22.07% 3.27% 20.98% 2.51% -
  Horiz. % 174.52% 169.71% 156.33% 128.06% 124.01% 102.51% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.72%
  YoY % 2.84% 8.56% 22.07% 3.27% 20.98% 2.51% -
  Horiz. % 174.52% 169.71% 156.33% 128.06% 124.01% 102.51% 100.00%
NOSH 402,423 405,084 406,296 408,501 413,628 415,971 416,918 -0.59%
  YoY % -0.66% -0.30% -0.54% -1.24% -0.56% -0.23% -
  Horiz. % 96.52% 97.16% 97.45% 97.98% 99.21% 99.77% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.06 % 7.27 % 19.11 % 7.68 % 12.62 % 12.16 % 201.02 % -42.74%
  YoY % -2.89% -61.96% 148.83% -39.14% 3.78% -93.95% -
  Horiz. % 3.51% 3.62% 9.51% 3.82% 6.28% 6.05% 100.00%
ROE 10.72 % 12.25 % 26.08 % 9.61 % 13.32 % 14.25 % 17.69 % -8.00%
  YoY % -12.49% -53.03% 171.38% -27.85% -6.53% -19.45% -
  Horiz. % 60.60% 69.25% 147.43% 54.32% 75.30% 80.55% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5,309.48 5,559.26 4,381.29 3,147.65 2,501.60 2,307.52 80.86 100.73%
  YoY % -4.49% 26.89% 39.19% 25.83% 8.41% 2,753.72% -
  Horiz. % 6,566.26% 6,875.17% 5,418.37% 3,892.72% 3,093.74% 2,853.72% 100.00%
EPS 176.84 195.08 381.52 114.52 151.80 133.56 161.36 1.54%
  YoY % -9.35% -48.87% 233.15% -24.56% 13.66% -17.23% -
  Horiz. % 109.59% 120.90% 236.44% 70.97% 94.08% 82.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 16.4900 15.9300 14.6300 11.9200 11.4000 9.3700 9.1200 10.37%
  YoY % 3.52% 8.89% 22.73% 4.56% 21.66% 2.74% -
  Horiz. % 180.81% 174.67% 160.42% 130.70% 125.00% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4,815.92 5,075.82 4,012.26 2,898.17 2,332.24 2,163.48 75.99 99.55%
  YoY % -5.12% 26.51% 38.44% 24.27% 7.80% 2,747.06% -
  Horiz. % 6,337.57% 6,679.59% 5,279.98% 3,813.88% 3,069.14% 2,847.06% 100.00%
EPS 160.39 178.10 349.39 105.44 141.52 125.22 151.63 0.94%
  YoY % -9.94% -49.03% 231.36% -25.49% 13.02% -17.42% -
  Horiz. % 105.78% 117.46% 230.42% 69.54% 93.33% 82.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 14.9571 14.5447 13.3977 10.9752 10.6282 8.7851 8.5702 9.72%
  YoY % 2.84% 8.56% 22.07% 3.26% 20.98% 2.51% -
  Horiz. % 174.52% 169.71% 156.33% 128.06% 124.01% 102.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 19.6000 18.4000 17.5000 17.3400 19.6000 19.0000 17.4600 -
P/RPS 0.37 0.33 0.40 0.55 0.78 0.82 21.59 -49.19%
  YoY % 12.12% -17.50% -27.27% -29.49% -4.88% -96.20% -
  Horiz. % 1.71% 1.53% 1.85% 2.55% 3.61% 3.80% 100.00%
P/EPS 11.08 9.43 4.59 15.14 12.91 14.23 10.82 0.40%
  YoY % 17.50% 105.45% -69.68% 17.27% -9.28% 31.52% -
  Horiz. % 102.40% 87.15% 42.42% 139.93% 119.32% 131.52% 100.00%
EY 9.02 10.60 21.80 6.60 7.74 7.03 9.24 -0.40%
  YoY % -14.91% -51.38% 230.30% -14.73% 10.10% -23.92% -
  Horiz. % 97.62% 114.72% 235.93% 71.43% 83.77% 76.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.16 1.20 1.45 1.72 2.03 1.91 -7.58%
  YoY % 2.59% -3.33% -17.24% -15.70% -15.27% 6.28% -
  Horiz. % 62.30% 60.73% 62.83% 75.92% 90.05% 106.28% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 -
Price 19.4800 19.8000 17.8000 18.7200 20.0000 18.5800 18.8000 -
P/RPS 0.37 0.36 0.41 0.59 0.80 0.81 23.25 -49.82%
  YoY % 2.78% -12.20% -30.51% -26.25% -1.23% -96.52% -
  Horiz. % 1.59% 1.55% 1.76% 2.54% 3.44% 3.48% 100.00%
P/EPS 11.02 10.15 4.67 16.35 13.18 13.91 11.65 -0.92%
  YoY % 8.57% 117.34% -71.44% 24.05% -5.25% 19.40% -
  Horiz. % 94.59% 87.12% 40.09% 140.34% 113.13% 119.40% 100.00%
EY 9.08 9.85 21.43 6.12 7.59 7.19 8.58 0.95%
  YoY % -7.82% -54.04% 250.16% -19.37% 5.56% -16.20% -
  Horiz. % 105.83% 114.80% 249.77% 71.33% 88.46% 83.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.24 1.22 1.57 1.75 1.98 2.06 -8.86%
  YoY % -4.84% 1.64% -22.29% -10.29% -11.62% -3.88% -
  Horiz. % 57.28% 60.19% 59.22% 76.21% 84.95% 96.12% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

289  282  591  1124 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS