Highlights

[BKAWAN] YoY Quarter Result on 2014-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -32.28%    YoY -     0.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 5,012,875 4,043,453 3,639,128 3,019,475 2,256,134 82,500 72,941 102.26%
  YoY % 23.98% 11.11% 20.52% 33.83% 2,634.71% 13.11% -
  Horiz. % 6,872.51% 5,543.46% 4,989.14% 4,139.61% 3,093.09% 113.11% 100.00%
PBT 248,030 357,505 334,936 299,507 247,900 122,929 214,824 2.42%
  YoY % -30.62% 6.74% 11.83% 20.82% 101.66% -42.78% -
  Horiz. % 115.46% 166.42% 155.91% 139.42% 115.40% 57.22% 100.00%
Tax -93,336 -59,189 -61,669 -64,883 -22,524 -2,640 -2,562 81.97%
  YoY % -57.69% 4.02% 4.95% -188.06% -753.18% -3.04% -
  Horiz. % 3,643.09% 2,310.27% 2,407.06% 2,532.51% 879.16% 103.04% 100.00%
NP 154,694 298,316 273,267 234,624 225,376 120,289 212,262 -5.13%
  YoY % -48.14% 9.17% 16.47% 4.10% 87.36% -43.33% -
  Horiz. % 72.88% 140.54% 128.74% 110.54% 106.18% 56.67% 100.00%
NP to SH 80,779 148,473 131,662 110,528 110,513 119,090 210,537 -14.74%
  YoY % -45.59% 12.77% 19.12% 0.01% -7.20% -43.44% -
  Horiz. % 38.37% 70.52% 62.54% 52.50% 52.49% 56.56% 100.00%
Tax Rate 37.63 % 16.56 % 18.41 % 21.66 % 9.09 % 2.15 % 1.19 % 77.73%
  YoY % 127.23% -10.05% -15.00% 138.28% 322.79% 80.67% -
  Horiz. % 3,162.18% 1,391.60% 1,547.06% 1,820.17% 763.87% 180.67% 100.00%
Total Cost 4,858,181 3,745,137 3,365,861 2,784,851 2,030,758 -37,789 -139,321 -
  YoY % 29.72% 11.27% 20.86% 37.13% 5,473.94% 72.88% -
  Horiz. % -3,487.04% -2,688.14% -2,415.90% -1,998.87% -1,457.61% 27.12% 100.00%
Net Worth 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 11.01%
  YoY % 14.90% 11.20% 10.98% 21.67% 7.18% 1.30% -
  Horiz. % 187.30% 163.02% 146.60% 132.10% 108.57% 101.30% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 11.01%
  YoY % 14.90% 11.20% 10.98% 21.67% 7.18% 1.30% -
  Horiz. % 187.30% 163.02% 146.60% 132.10% 108.57% 101.30% 100.00%
NOSH 404,449 405,885 407,874 411,649 415,306 416,835 418,313 -0.56%
  YoY % -0.35% -0.49% -0.92% -0.88% -0.37% -0.35% -
  Horiz. % 96.69% 97.03% 97.50% 98.41% 99.28% 99.65% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.09 % 7.38 % 7.51 % 7.77 % 9.99 % 145.80 % 291.01 % -53.09%
  YoY % -58.13% -1.73% -3.35% -22.22% -93.15% -49.90% -
  Horiz. % 1.06% 2.54% 2.58% 2.67% 3.43% 50.10% 100.00%
ROE 1.22 % 2.58 % 2.54 % 2.37 % 2.88 % 3.33 % 5.96 % -23.21%
  YoY % -52.71% 1.57% 7.17% -17.71% -13.51% -44.13% -
  Horiz. % 20.47% 43.29% 42.62% 39.77% 48.32% 55.87% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,239.43 996.20 892.22 733.51 543.25 19.79 17.44 103.39%
  YoY % 24.42% 11.65% 21.64% 35.02% 2,645.07% 13.47% -
  Horiz. % 7,106.82% 5,712.16% 5,115.94% 4,205.91% 3,114.97% 113.47% 100.00%
EPS 19.97 36.58 32.28 26.85 26.61 28.57 50.33 -14.27%
  YoY % -45.41% 13.32% 20.22% 0.90% -6.86% -43.23% -
  Horiz. % 39.68% 72.68% 64.14% 53.35% 52.87% 56.77% 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 16.3500 14.1800 12.6900 11.3300 9.2300 8.5800 8.4400 11.64%
  YoY % 15.30% 11.74% 12.00% 22.75% 7.58% 1.66% -
  Horiz. % 193.72% 168.01% 150.36% 134.24% 109.36% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,149.87 927.50 834.76 692.62 517.52 18.92 16.73 102.26%
  YoY % 23.98% 11.11% 20.52% 33.83% 2,635.31% 13.09% -
  Horiz. % 6,873.10% 5,543.93% 4,989.60% 4,139.99% 3,093.37% 113.09% 100.00%
EPS 18.53 34.06 30.20 25.35 25.35 27.32 48.29 -14.74%
  YoY % -45.60% 12.78% 19.13% 0.00% -7.21% -43.43% -
  Horiz. % 38.37% 70.53% 62.54% 52.50% 52.50% 56.57% 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 15.1685 13.2021 11.8727 10.6984 8.7929 8.2038 8.0985 11.01%
  YoY % 14.89% 11.20% 10.98% 21.67% 7.18% 1.30% -
  Horiz. % 187.30% 163.02% 146.60% 132.10% 108.57% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 18.9000 17.8000 18.2200 19.8000 18.7000 18.3800 17.1200 -
P/RPS 1.52 1.79 2.04 2.70 3.44 92.87 98.18 -50.05%
  YoY % -15.08% -12.25% -24.44% -21.51% -96.30% -5.41% -
  Horiz. % 1.55% 1.82% 2.08% 2.75% 3.50% 94.59% 100.00%
P/EPS 94.63 48.66 56.44 73.74 70.27 64.33 34.02 18.57%
  YoY % 94.47% -13.78% -23.46% 4.94% 9.23% 89.09% -
  Horiz. % 278.16% 143.03% 165.90% 216.75% 206.55% 189.09% 100.00%
EY 1.06 2.06 1.77 1.36 1.42 1.55 2.94 -15.62%
  YoY % -48.54% 16.38% 30.15% -4.23% -8.39% -47.28% -
  Horiz. % 36.05% 70.07% 60.20% 46.26% 48.30% 52.72% 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 1.16 1.26 1.44 1.75 2.03 2.14 2.03 -8.90%
  YoY % -7.94% -12.50% -17.71% -13.79% -5.14% 5.42% -
  Horiz. % 57.14% 62.07% 70.94% 86.21% 100.00% 105.42% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 -
Price 19.0000 17.9600 17.8200 19.6600 18.2600 18.9600 15.8600 -
P/RPS 1.53 1.80 2.00 2.68 3.36 95.80 90.96 -49.35%
  YoY % -15.00% -10.00% -25.37% -20.24% -96.49% 5.32% -
  Horiz. % 1.68% 1.98% 2.20% 2.95% 3.69% 105.32% 100.00%
P/EPS 95.13 49.10 55.20 73.22 68.62 66.36 31.51 20.20%
  YoY % 93.75% -11.05% -24.61% 6.70% 3.41% 110.60% -
  Horiz. % 301.90% 155.82% 175.18% 232.37% 217.77% 210.60% 100.00%
EY 1.05 2.04 1.81 1.37 1.46 1.51 3.17 -16.81%
  YoY % -48.53% 12.71% 32.12% -6.16% -3.31% -52.37% -
  Horiz. % 33.12% 64.35% 57.10% 43.22% 46.06% 47.63% 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 1.16 1.27 1.40 1.74 1.98 2.21 1.88 -7.73%
  YoY % -8.66% -9.29% -19.54% -12.12% -10.41% 17.55% -
  Horiz. % 61.70% 67.55% 74.47% 92.55% 105.32% 117.55% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers