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 - 435,951
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4,901.14 5,165.64 4,083.27 2,949.46 2,373.51 2,201.77 77.33 99.55%
  YoY % -5.12% 26.51% 38.44% 24.27% 7.80% 2,747.24% -
  Horiz. % 6,337.95% 6,680.00% 5,280.32% 3,814.12% 3,069.33% 2,847.24% 100.00%
EPS 163.23 181.25 355.57 107.31 144.03 127.44 154.32 0.94%
  YoY % -9.94% -49.03% 231.35% -25.49% 13.02% -17.42% -
  Horiz. % 105.77% 117.45% 230.41% 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 15.2218 14.8021 13.6348 11.1695 10.8163 8.9406 8.7218 9.72%
  YoY % 2.84% 8.56% 22.07% 3.27% 20.98% 2.51% -
  Horiz. % 174.53% 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.
 


 

1960 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers