Highlights

[BKAWAN] YoY Annualized Quarter Result on 2015-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     1.68%    YoY -     -25.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 20,342,728 22,467,710 16,529,418 12,748,354 11,220,298 9,414,702 334,668 98.23%
  YoY % -9.46% 35.93% 29.66% 13.62% 19.18% 2,713.15% -
  Horiz. % 6,078.48% 6,713.43% 4,939.05% 3,809.25% 3,352.67% 2,813.15% 100.00%
PBT 1,618,410 1,903,008 2,414,298 1,278,164 1,721,288 1,357,892 581,822 18.58%
  YoY % -14.96% -21.18% 88.89% -25.74% 26.76% 133.39% -
  Horiz. % 278.16% 327.08% 414.95% 219.68% 295.84% 233.39% 100.00%
Tax -402,538 -413,674 -302,258 -292,020 -355,052 -297,046 -15,794 71.51%
  YoY % 2.69% -36.86% -3.51% 17.75% -19.53% -1,780.75% -
  Horiz. % 2,548.68% 2,619.18% 1,913.75% 1,848.93% 2,248.02% 1,880.75% 100.00%
NP 1,215,872 1,489,334 2,112,040 986,144 1,366,236 1,060,846 566,028 13.58%
  YoY % -18.36% -29.48% 114.17% -27.82% 28.79% 87.42% -
  Horiz. % 214.81% 263.12% 373.13% 174.22% 241.37% 187.42% 100.00%
NP to SH 575,302 721,716 963,922 475,692 640,378 495,622 560,490 0.44%
  YoY % -20.29% -25.13% 102.64% -25.72% 29.21% -11.57% -
  Horiz. % 102.64% 128.77% 171.98% 84.87% 114.25% 88.43% 100.00%
Tax Rate 24.87 % 21.74 % 12.52 % 22.85 % 20.63 % 21.88 % 2.71 % 44.67%
  YoY % 14.40% 73.64% -45.21% 10.76% -5.71% 707.38% -
  Horiz. % 917.71% 802.21% 461.99% 843.17% 761.25% 807.38% 100.00%
Total Cost 19,126,856 20,978,376 14,417,378 11,762,210 9,854,062 8,353,856 -231,360 -
  YoY % -8.83% 45.51% 22.57% 19.36% 17.96% 3,710.76% -
  Horiz. % -8,267.14% -9,067.42% -6,231.58% -5,083.94% -4,259.19% -3,610.76% 100.00%
Net Worth 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 9.65%
  YoY % -3.84% 15.99% 15.20% 3.62% 25.68% 3.89% -
  Horiz. % 173.82% 180.77% 155.85% 135.29% 130.56% 103.89% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 120,531 121,447 121,809 122,432 123,864 124,674 125,053 -0.61%
  YoY % -0.75% -0.30% -0.51% -1.16% -0.65% -0.30% -
  Horiz. % 96.38% 97.12% 97.41% 97.90% 99.05% 99.70% 100.00%
Div Payout % 20.95 % 16.83 % 12.64 % 25.74 % 19.34 % 25.16 % 22.31 % -1.04%
  YoY % 24.48% 33.15% -50.89% 33.09% -23.13% 12.77% -
  Horiz. % 93.90% 75.44% 56.66% 115.37% 86.69% 112.77% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 9.65%
  YoY % -3.84% 15.99% 15.20% 3.62% 25.68% 3.89% -
  Horiz. % 173.82% 180.77% 155.85% 135.29% 130.56% 103.89% 100.00%
NOSH 401,772 404,826 406,032 408,109 412,880 415,581 416,845 -0.61%
  YoY % -0.75% -0.30% -0.51% -1.16% -0.65% -0.30% -
  Horiz. % 96.38% 97.12% 97.41% 97.90% 99.05% 99.70% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.98 % 6.63 % 12.78 % 7.74 % 12.18 % 11.27 % 169.13 % -42.70%
  YoY % -9.80% -48.12% 65.12% -36.45% 8.07% -93.34% -
  Horiz. % 3.54% 3.92% 7.56% 4.58% 7.20% 6.66% 100.00%
ROE 9.02 % 10.88 % 16.86 % 9.59 % 13.37 % 13.01 % 15.28 % -8.41%
  YoY % -17.10% -35.47% 75.81% -28.27% 2.77% -14.86% -
  Horiz. % 59.03% 71.20% 110.34% 62.76% 87.50% 85.14% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5,063.25 5,549.97 4,070.96 3,123.76 2,717.56 2,265.43 80.29 99.45%
  YoY % -8.77% 36.33% 30.32% 14.95% 19.96% 2,721.56% -
  Horiz. % 6,306.20% 6,912.41% 5,070.32% 3,890.60% 3,384.68% 2,821.56% 100.00%
EPS 143.20 178.28 237.40 116.56 155.10 119.26 134.46 1.05%
  YoY % -19.68% -24.90% 103.67% -24.85% 30.05% -11.30% -
  Horiz. % 106.50% 132.59% 176.56% 86.69% 115.35% 88.70% 100.00%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 -
  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 15.8700 16.3800 14.0800 12.1600 11.6000 9.1700 8.8000 10.32%
  YoY % -3.11% 16.34% 15.79% 4.83% 26.50% 4.20% -
  Horiz. % 180.34% 186.14% 160.00% 138.18% 131.82% 104.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4,666.29 5,153.72 3,791.58 2,924.26 2,573.75 2,159.58 76.77 98.23%
  YoY % -9.46% 35.93% 29.66% 13.62% 19.18% 2,713.05% -
  Horiz. % 6,078.27% 6,713.20% 4,938.88% 3,809.12% 3,352.55% 2,813.05% 100.00%
EPS 131.96 165.55 221.11 109.12 146.89 113.69 128.57 0.43%
  YoY % -20.29% -25.13% 102.63% -25.71% 29.20% -11.57% -
  Horiz. % 102.64% 128.76% 171.98% 84.87% 114.25% 88.43% 100.00%
DPS 27.65 27.86 27.94 28.08 28.41 28.60 28.69 -0.61%
  YoY % -0.75% -0.29% -0.50% -1.16% -0.66% -0.31% -
  Horiz. % 96.38% 97.11% 97.39% 97.87% 99.02% 99.69% 100.00%
NAPS 14.6258 15.2105 13.1137 11.3834 10.9861 8.7415 8.4143 9.65%
  YoY % -3.84% 15.99% 15.20% 3.62% 25.68% 3.89% -
  Horiz. % 173.82% 180.77% 155.85% 135.29% 130.56% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 18.1000 19.3800 18.3000 18.2400 19.7000 18.1000 18.6800 -
P/RPS 0.36 0.35 0.45 0.58 0.72 0.80 23.27 -50.07%
  YoY % 2.86% -22.22% -22.41% -19.44% -10.00% -96.56% -
  Horiz. % 1.55% 1.50% 1.93% 2.49% 3.09% 3.44% 100.00%
P/EPS 12.64 10.87 7.71 15.65 12.70 15.18 13.89 -1.56%
  YoY % 16.28% 40.99% -50.73% 23.23% -16.34% 9.29% -
  Horiz. % 91.00% 78.26% 55.51% 112.67% 91.43% 109.29% 100.00%
EY 7.91 9.20 12.97 6.39 7.87 6.59 7.20 1.58%
  YoY % -14.02% -29.07% 102.97% -18.81% 19.42% -8.47% -
  Horiz. % 109.86% 127.78% 180.14% 88.75% 109.31% 91.53% 100.00%
DY 1.66 1.55 1.64 1.64 1.52 1.66 1.61 0.51%
  YoY % 7.10% -5.49% 0.00% 7.89% -8.43% 3.11% -
  Horiz. % 103.11% 96.27% 101.86% 101.86% 94.41% 103.11% 100.00%
P/NAPS 1.14 1.18 1.30 1.50 1.70 1.97 2.12 -9.82%
  YoY % -3.39% -9.23% -13.33% -11.76% -13.71% -7.08% -
  Horiz. % 53.77% 55.66% 61.32% 70.75% 80.19% 92.92% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 -
Price 18.4000 18.4000 17.6200 18.1800 19.7800 19.1000 17.9000 -
P/RPS 0.36 0.33 0.43 0.58 0.73 0.84 22.30 -49.71%
  YoY % 9.09% -23.26% -25.86% -20.55% -13.10% -96.23% -
  Horiz. % 1.61% 1.48% 1.93% 2.60% 3.27% 3.77% 100.00%
P/EPS 12.85 10.32 7.42 15.60 12.75 16.02 13.31 -0.58%
  YoY % 24.52% 39.08% -52.44% 22.35% -20.41% 20.36% -
  Horiz. % 96.54% 77.54% 55.75% 117.21% 95.79% 120.36% 100.00%
EY 7.78 9.69 13.47 6.41 7.84 6.24 7.51 0.59%
  YoY % -19.71% -28.06% 110.14% -18.24% 25.64% -16.91% -
  Horiz. % 103.60% 129.03% 179.36% 85.35% 104.39% 83.09% 100.00%
DY 1.63 1.63 1.70 1.65 1.52 1.57 1.68 -0.50%
  YoY % 0.00% -4.12% 3.03% 8.55% -3.18% -6.55% -
  Horiz. % 97.02% 97.02% 101.19% 98.21% 90.48% 93.45% 100.00%
P/NAPS 1.16 1.12 1.25 1.50 1.71 2.08 2.03 -8.90%
  YoY % 3.57% -10.40% -16.67% -12.28% -17.79% 2.46% -
  Horiz. % 57.14% 55.17% 61.58% 73.89% 84.24% 102.46% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers