Highlights

[BKAWAN] YoY Quarter Result on 2013-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     1.46%    YoY -     -7.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,043,453 3,639,128 3,019,475 2,256,134 82,500 72,941 55,324 104.34%
  YoY % 11.11% 20.52% 33.83% 2,634.71% 13.11% 31.84% -
  Horiz. % 7,308.68% 6,577.85% 5,457.80% 4,078.04% 149.12% 131.84% 100.00%
PBT 357,505 334,936 299,507 247,900 122,929 214,824 203,223 9.86%
  YoY % 6.74% 11.83% 20.82% 101.66% -42.78% 5.71% -
  Horiz. % 175.92% 164.81% 147.38% 121.98% 60.49% 105.71% 100.00%
Tax -59,189 -61,669 -64,883 -22,524 -2,640 -2,562 -1,432 85.84%
  YoY % 4.02% 4.95% -188.06% -753.18% -3.04% -78.91% -
  Horiz. % 4,133.31% 4,306.49% 4,530.94% 1,572.91% 184.36% 178.91% 100.00%
NP 298,316 273,267 234,624 225,376 120,289 212,262 201,791 6.73%
  YoY % 9.17% 16.47% 4.10% 87.36% -43.33% 5.19% -
  Horiz. % 147.83% 135.42% 116.27% 111.69% 59.61% 105.19% 100.00%
NP to SH 148,473 131,662 110,528 110,513 119,090 210,537 201,116 -4.93%
  YoY % 12.77% 19.12% 0.01% -7.20% -43.44% 4.68% -
  Horiz. % 73.82% 65.47% 54.96% 54.95% 59.21% 104.68% 100.00%
Tax Rate 16.56 % 18.41 % 21.66 % 9.09 % 2.15 % 1.19 % 0.70 % 69.35%
  YoY % -10.05% -15.00% 138.28% 322.79% 80.67% 70.00% -
  Horiz. % 2,365.71% 2,630.00% 3,094.29% 1,298.57% 307.14% 170.00% 100.00%
Total Cost 3,745,137 3,365,861 2,784,851 2,030,758 -37,789 -139,321 -146,467 -
  YoY % 11.27% 20.86% 37.13% 5,473.94% 72.88% 4.88% -
  Horiz. % -2,556.98% -2,298.03% -1,901.35% -1,386.50% 25.80% 95.12% 100.00%
Net Worth 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 3,108,117 10.80%
  YoY % 11.20% 10.98% 21.67% 7.18% 1.30% 13.59% -
  Horiz. % 185.18% 166.53% 150.06% 123.33% 115.07% 113.59% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 3,108,117 10.80%
  YoY % 11.20% 10.98% 21.67% 7.18% 1.30% 13.59% -
  Horiz. % 185.18% 166.53% 150.06% 123.33% 115.07% 113.59% 100.00%
NOSH 405,885 407,874 411,649 415,306 416,835 418,313 424,026 -0.73%
  YoY % -0.49% -0.92% -0.88% -0.37% -0.35% -1.35% -
  Horiz. % 95.72% 96.19% 97.08% 97.94% 98.30% 98.65% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.38 % 7.51 % 7.77 % 9.99 % 145.80 % 291.01 % 364.74 % -47.77%
  YoY % -1.73% -3.35% -22.22% -93.15% -49.90% -20.21% -
  Horiz. % 2.02% 2.06% 2.13% 2.74% 39.97% 79.79% 100.00%
ROE 2.58 % 2.54 % 2.37 % 2.88 % 3.33 % 5.96 % 6.47 % -14.19%
  YoY % 1.57% 7.17% -17.71% -13.51% -44.13% -7.88% -
  Horiz. % 39.88% 39.26% 36.63% 44.51% 51.47% 92.12% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 996.20 892.22 733.51 543.25 19.79 17.44 13.05 105.83%
  YoY % 11.65% 21.64% 35.02% 2,645.07% 13.47% 33.64% -
  Horiz. % 7,633.72% 6,836.93% 5,620.77% 4,162.84% 151.65% 133.64% 100.00%
EPS 36.58 32.28 26.85 26.61 28.57 50.33 47.43 -4.23%
  YoY % 13.32% 20.22% 0.90% -6.86% -43.23% 6.11% -
  Horiz. % 77.12% 68.06% 56.61% 56.10% 60.24% 106.11% 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 14.1800 12.6900 11.3300 9.2300 8.5800 8.4400 7.3300 11.61%
  YoY % 11.74% 12.00% 22.75% 7.58% 1.66% 15.14% -
  Horiz. % 193.45% 173.12% 154.57% 125.92% 117.05% 115.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 927.50 834.76 692.62 517.52 18.92 16.73 12.69 104.34%
  YoY % 11.11% 20.52% 33.83% 2,635.31% 13.09% 31.84% -
  Horiz. % 7,308.91% 6,578.09% 5,458.00% 4,078.17% 149.09% 131.84% 100.00%
EPS 34.06 30.20 25.35 25.35 27.32 48.29 46.13 -4.93%
  YoY % 12.78% 19.13% 0.00% -7.21% -43.43% 4.68% -
  Horiz. % 73.83% 65.47% 54.95% 54.95% 59.22% 104.68% 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 13.2021 11.8727 10.6984 8.7929 8.2038 8.0985 7.1295 10.80%
  YoY % 11.20% 10.98% 21.67% 7.18% 1.30% 13.59% -
  Horiz. % 185.18% 166.53% 150.06% 123.33% 115.07% 113.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 17.8000 18.2200 19.8000 18.7000 18.3800 17.1200 10.8000 -
P/RPS 1.79 2.04 2.70 3.44 92.87 98.18 82.78 -47.19%
  YoY % -12.25% -24.44% -21.51% -96.30% -5.41% 18.60% -
  Horiz. % 2.16% 2.46% 3.26% 4.16% 112.19% 118.60% 100.00%
P/EPS 48.66 56.44 73.74 70.27 64.33 34.02 22.77 13.48%
  YoY % -13.78% -23.46% 4.94% 9.23% 89.09% 49.41% -
  Horiz. % 213.70% 247.87% 323.85% 308.61% 282.52% 149.41% 100.00%
EY 2.06 1.77 1.36 1.42 1.55 2.94 4.39 -11.84%
  YoY % 16.38% 30.15% -4.23% -8.39% -47.28% -33.03% -
  Horiz. % 46.92% 40.32% 30.98% 32.35% 35.31% 66.97% 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 1.26 1.44 1.75 2.03 2.14 2.03 1.47 -2.53%
  YoY % -12.50% -17.71% -13.79% -5.14% 5.42% 38.10% -
  Horiz. % 85.71% 97.96% 119.05% 138.10% 145.58% 138.10% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 18/08/10 -
Price 17.9600 17.8200 19.6600 18.2600 18.9600 15.8600 11.6000 -
P/RPS 1.80 2.00 2.68 3.36 95.80 90.96 88.91 -47.76%
  YoY % -10.00% -25.37% -20.24% -96.49% 5.32% 2.31% -
  Horiz. % 2.02% 2.25% 3.01% 3.78% 107.75% 102.31% 100.00%
P/EPS 49.10 55.20 73.22 68.62 66.36 31.51 24.46 12.30%
  YoY % -11.05% -24.61% 6.70% 3.41% 110.60% 28.82% -
  Horiz. % 200.74% 225.67% 299.35% 280.54% 271.30% 128.82% 100.00%
EY 2.04 1.81 1.37 1.46 1.51 3.17 4.09 -10.94%
  YoY % 12.71% 32.12% -6.16% -3.31% -52.37% -22.49% -
  Horiz. % 49.88% 44.25% 33.50% 35.70% 36.92% 77.51% 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 1.27 1.40 1.74 1.98 2.21 1.88 1.58 -3.57%
  YoY % -9.29% -19.54% -12.12% -10.41% 17.55% 18.99% -
  Horiz. % 80.38% 88.61% 110.13% 125.32% 139.87% 118.99% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers