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 - 443,665
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 911.37 820.24 680.57 508.52 18.60 16.44 12.47 104.34%
  YoY % 11.11% 20.52% 33.83% 2,633.98% 13.14% 31.84% -
  Horiz. % 7,308.50% 6,577.71% 5,457.66% 4,077.95% 149.16% 131.84% 100.00%
EPS 33.47 29.68 24.91 24.91 26.84 47.45 45.33 -4.93%
  YoY % 12.77% 19.15% 0.00% -7.19% -43.44% 4.68% -
  Horiz. % 73.84% 65.48% 54.95% 54.95% 59.21% 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 12.9725 11.6663 10.5124 8.6400 8.0611 7.9577 7.0055 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

418  424  556  823 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.195-0.01 
 FINTEC 0.10+0.01 
 VC 0.085+0.005 
 DGB 0.045-0.005 
 MQTECH 0.08-0.01 
 AT 0.100.00 
 AIRASIA 0.75+0.045 
 PDZ-WB 0.045-0.01 
 IRIS 0.27-0.02 
 BORNOIL 0.04+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers