Highlights

[BKAWAN] YoY Quarter Result on 2016-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     57.22%    YoY -     12.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 3,824,675 4,472,625 5,012,875 4,043,453 3,639,128 3,019,475 2,256,134 9.19%
  YoY % -14.49% -10.78% 23.98% 11.11% 20.52% 33.83% -
  Horiz. % 169.52% 198.24% 222.19% 179.22% 161.30% 133.83% 100.00%
PBT 81,679 268,904 248,030 357,505 334,936 299,507 247,900 -16.89%
  YoY % -69.63% 8.42% -30.62% 6.74% 11.83% 20.82% -
  Horiz. % 32.95% 108.47% 100.05% 144.21% 135.11% 120.82% 100.00%
Tax -21,578 -78,642 -93,336 -59,189 -61,669 -64,883 -22,524 -0.71%
  YoY % 72.56% 15.74% -57.69% 4.02% 4.95% -188.06% -
  Horiz. % 95.80% 349.15% 414.38% 262.78% 273.79% 288.06% 100.00%
NP 60,101 190,262 154,694 298,316 273,267 234,624 225,376 -19.76%
  YoY % -68.41% 22.99% -48.14% 9.17% 16.47% 4.10% -
  Horiz. % 26.67% 84.42% 68.64% 132.36% 121.25% 104.10% 100.00%
NP to SH 50,826 106,588 80,779 148,473 131,662 110,528 110,513 -12.14%
  YoY % -52.32% 31.95% -45.59% 12.77% 19.12% 0.01% -
  Horiz. % 45.99% 96.45% 73.09% 134.35% 119.14% 100.01% 100.00%
Tax Rate 26.42 % 29.25 % 37.63 % 16.56 % 18.41 % 21.66 % 9.09 % 19.45%
  YoY % -9.68% -22.27% 127.23% -10.05% -15.00% 138.28% -
  Horiz. % 290.65% 321.78% 413.97% 182.18% 202.53% 238.28% 100.00%
Total Cost 3,764,574 4,282,363 4,858,181 3,745,137 3,365,861 2,784,851 2,030,758 10.83%
  YoY % -12.09% -11.85% 29.72% 11.27% 20.86% 37.13% -
  Horiz. % 185.38% 210.88% 239.23% 184.42% 165.74% 137.13% 100.00%
Net Worth 5,781,748 6,495,072 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 7.09%
  YoY % -10.98% -1.78% 14.90% 11.20% 10.98% 21.67% -
  Horiz. % 150.83% 169.44% 172.51% 150.14% 135.03% 121.67% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 5,781,748 6,495,072 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 7.09%
  YoY % -10.98% -1.78% 14.90% 11.20% 10.98% 21.67% -
  Horiz. % 150.83% 169.44% 172.51% 150.14% 135.03% 121.67% 100.00%
NOSH 397,371 401,426 404,449 405,885 407,874 411,649 415,306 -0.73%
  YoY % -1.01% -0.75% -0.35% -0.49% -0.92% -0.88% -
  Horiz. % 95.68% 96.66% 97.39% 97.73% 98.21% 99.12% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.57 % 4.25 % 3.09 % 7.38 % 7.51 % 7.77 % 9.99 % -26.53%
  YoY % -63.06% 37.54% -58.13% -1.73% -3.35% -22.22% -
  Horiz. % 15.72% 42.54% 30.93% 73.87% 75.18% 77.78% 100.00%
ROE 0.88 % 1.64 % 1.22 % 2.58 % 2.54 % 2.37 % 2.88 % -17.92%
  YoY % -46.34% 34.43% -52.71% 1.57% 7.17% -17.71% -
  Horiz. % 30.56% 56.94% 42.36% 89.58% 88.19% 82.29% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 962.49 1,114.18 1,239.43 996.20 892.22 733.51 543.25 10.00%
  YoY % -13.61% -10.11% 24.42% 11.65% 21.64% 35.02% -
  Horiz. % 177.17% 205.10% 228.15% 183.38% 164.24% 135.02% 100.00%
EPS 12.79 26.55 19.97 36.58 32.28 26.85 26.61 -11.49%
  YoY % -51.83% 32.95% -45.41% 13.32% 20.22% 0.90% -
  Horiz. % 48.06% 99.77% 75.05% 137.47% 121.31% 100.90% 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 14.5500 16.1800 16.3500 14.1800 12.6900 11.3300 9.2300 7.88%
  YoY % -10.07% -1.04% 15.30% 11.74% 12.00% 22.75% -
  Horiz. % 157.64% 175.30% 177.14% 153.63% 137.49% 122.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 877.32 1,025.95 1,149.87 927.50 834.76 692.62 517.52 9.19%
  YoY % -14.49% -10.78% 23.98% 11.11% 20.52% 33.83% -
  Horiz. % 169.52% 198.24% 222.19% 179.22% 161.30% 133.83% 100.00%
EPS 11.66 24.45 18.53 34.06 30.20 25.35 25.35 -12.14%
  YoY % -52.31% 31.95% -45.60% 12.78% 19.13% 0.00% -
  Horiz. % 46.00% 96.45% 73.10% 134.36% 119.13% 100.00% 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 13.2624 14.8986 15.1685 13.2021 11.8727 10.6984 8.7929 7.09%
  YoY % -10.98% -1.78% 14.89% 11.20% 10.98% 21.67% -
  Horiz. % 150.83% 169.44% 172.51% 150.14% 135.03% 121.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 16.7000 17.9000 18.9000 17.8000 18.2200 19.8000 18.7000 -
P/RPS 1.74 1.61 1.52 1.79 2.04 2.70 3.44 -10.73%
  YoY % 8.07% 5.92% -15.08% -12.25% -24.44% -21.51% -
  Horiz. % 50.58% 46.80% 44.19% 52.03% 59.30% 78.49% 100.00%
P/EPS 130.56 67.41 94.63 48.66 56.44 73.74 70.27 10.87%
  YoY % 93.68% -28.76% 94.47% -13.78% -23.46% 4.94% -
  Horiz. % 185.80% 95.93% 134.67% 69.25% 80.32% 104.94% 100.00%
EY 0.77 1.48 1.06 2.06 1.77 1.36 1.42 -9.69%
  YoY % -47.97% 39.62% -48.54% 16.38% 30.15% -4.23% -
  Horiz. % 54.23% 104.23% 74.65% 145.07% 124.65% 95.77% 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 1.15 1.11 1.16 1.26 1.44 1.75 2.03 -9.03%
  YoY % 3.60% -4.31% -7.94% -12.50% -17.71% -13.79% -
  Horiz. % 56.65% 54.68% 57.14% 62.07% 70.94% 86.21% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 -
Price 16.0000 17.2800 19.0000 17.9600 17.8200 19.6600 18.2600 -
P/RPS 1.66 1.55 1.53 1.80 2.00 2.68 3.36 -11.08%
  YoY % 7.10% 1.31% -15.00% -10.00% -25.37% -20.24% -
  Horiz. % 49.40% 46.13% 45.54% 53.57% 59.52% 79.76% 100.00%
P/EPS 125.09 65.08 95.13 49.10 55.20 73.22 68.62 10.52%
  YoY % 92.21% -31.59% 93.75% -11.05% -24.61% 6.70% -
  Horiz. % 182.29% 94.84% 138.63% 71.55% 80.44% 106.70% 100.00%
EY 0.80 1.54 1.05 2.04 1.81 1.37 1.46 -9.54%
  YoY % -48.05% 46.67% -48.53% 12.71% 32.12% -6.16% -
  Horiz. % 54.79% 105.48% 71.92% 139.73% 123.97% 93.84% 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 1.10 1.07 1.16 1.27 1.40 1.74 1.98 -9.33%
  YoY % 2.80% -7.76% -8.66% -9.29% -19.54% -12.12% -
  Horiz. % 55.56% 54.04% 58.59% 64.14% 70.71% 87.88% 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