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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,472,625 5,012,875 4,043,453 3,639,128 3,019,475 2,256,134 82,500 94.49%
  YoY % -10.78% 23.98% 11.11% 20.52% 33.83% 2,634.71% -
  Horiz. % 5,421.36% 6,076.21% 4,901.16% 4,411.06% 3,659.97% 2,734.71% 100.00%
PBT 268,904 248,030 357,505 334,936 299,507 247,900 122,929 13.93%
  YoY % 8.42% -30.62% 6.74% 11.83% 20.82% 101.66% -
  Horiz. % 218.75% 201.77% 290.82% 272.46% 243.64% 201.66% 100.00%
Tax -78,642 -93,336 -59,189 -61,669 -64,883 -22,524 -2,640 76.02%
  YoY % 15.74% -57.69% 4.02% 4.95% -188.06% -753.18% -
  Horiz. % 2,978.86% 3,535.45% 2,242.01% 2,335.95% 2,457.69% 853.18% 100.00%
NP 190,262 154,694 298,316 273,267 234,624 225,376 120,289 7.94%
  YoY % 22.99% -48.14% 9.17% 16.47% 4.10% 87.36% -
  Horiz. % 158.17% 128.60% 248.00% 227.18% 195.05% 187.36% 100.00%
NP to SH 106,588 80,779 148,473 131,662 110,528 110,513 119,090 -1.83%
  YoY % 31.95% -45.59% 12.77% 19.12% 0.01% -7.20% -
  Horiz. % 89.50% 67.83% 124.67% 110.56% 92.81% 92.80% 100.00%
Tax Rate 29.25 % 37.63 % 16.56 % 18.41 % 21.66 % 9.09 % 2.15 % 54.48%
  YoY % -22.27% 127.23% -10.05% -15.00% 138.28% 322.79% -
  Horiz. % 1,360.47% 1,750.23% 770.23% 856.28% 1,007.44% 422.79% 100.00%
Total Cost 4,282,363 4,858,181 3,745,137 3,365,861 2,784,851 2,030,758 -37,789 -
  YoY % -11.85% 29.72% 11.27% 20.86% 37.13% 5,473.94% -
  Horiz. % -11,332.30% -12,856.07% -9,910.65% -8,906.99% -7,369.48% -5,373.94% 100.00%
Net Worth 6,495,072 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 10.45%
  YoY % -1.78% 14.90% 11.20% 10.98% 21.67% 7.18% -
  Horiz. % 181.61% 184.90% 160.93% 144.72% 130.41% 107.18% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 6,495,072 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 10.45%
  YoY % -1.78% 14.90% 11.20% 10.98% 21.67% 7.18% -
  Horiz. % 181.61% 184.90% 160.93% 144.72% 130.41% 107.18% 100.00%
NOSH 401,426 404,449 405,885 407,874 411,649 415,306 416,835 -0.63%
  YoY % -0.75% -0.35% -0.49% -0.92% -0.88% -0.37% -
  Horiz. % 96.30% 97.03% 97.37% 97.85% 98.76% 99.63% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.25 % 3.09 % 7.38 % 7.51 % 7.77 % 9.99 % 145.80 % -44.51%
  YoY % 37.54% -58.13% -1.73% -3.35% -22.22% -93.15% -
  Horiz. % 2.91% 2.12% 5.06% 5.15% 5.33% 6.85% 100.00%
ROE 1.64 % 1.22 % 2.58 % 2.54 % 2.37 % 2.88 % 3.33 % -11.13%
  YoY % 34.43% -52.71% 1.57% 7.17% -17.71% -13.51% -
  Horiz. % 49.25% 36.64% 77.48% 76.28% 71.17% 86.49% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,114.18 1,239.43 996.20 892.22 733.51 543.25 19.79 95.71%
  YoY % -10.11% 24.42% 11.65% 21.64% 35.02% 2,645.07% -
  Horiz. % 5,630.02% 6,262.91% 5,033.86% 4,508.44% 3,706.47% 2,745.07% 100.00%
EPS 26.55 19.97 36.58 32.28 26.85 26.61 28.57 -1.21%
  YoY % 32.95% -45.41% 13.32% 20.22% 0.90% -6.86% -
  Horiz. % 92.93% 69.90% 128.04% 112.99% 93.98% 93.14% 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 16.1800 16.3500 14.1800 12.6900 11.3300 9.2300 8.5800 11.15%
  YoY % -1.04% 15.30% 11.74% 12.00% 22.75% 7.58% -
  Horiz. % 188.58% 190.56% 165.27% 147.90% 132.05% 107.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,025.95 1,149.87 927.50 834.76 692.62 517.52 18.92 94.49%
  YoY % -10.78% 23.98% 11.11% 20.52% 33.83% 2,635.31% -
  Horiz. % 5,422.57% 6,077.54% 4,902.22% 4,412.05% 3,660.78% 2,735.31% 100.00%
EPS 24.45 18.53 34.06 30.20 25.35 25.35 27.32 -1.83%
  YoY % 31.95% -45.60% 12.78% 19.13% 0.00% -7.21% -
  Horiz. % 89.49% 67.83% 124.67% 110.54% 92.79% 92.79% 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 14.8986 15.1685 13.2021 11.8727 10.6984 8.7929 8.2038 10.45%
  YoY % -1.78% 14.89% 11.20% 10.98% 21.67% 7.18% -
  Horiz. % 181.61% 184.90% 160.93% 144.72% 130.41% 107.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 17.9000 18.9000 17.8000 18.2200 19.8000 18.7000 18.3800 -
P/RPS 1.61 1.52 1.79 2.04 2.70 3.44 92.87 -49.11%
  YoY % 5.92% -15.08% -12.25% -24.44% -21.51% -96.30% -
  Horiz. % 1.73% 1.64% 1.93% 2.20% 2.91% 3.70% 100.00%
P/EPS 67.41 94.63 48.66 56.44 73.74 70.27 64.33 0.78%
  YoY % -28.76% 94.47% -13.78% -23.46% 4.94% 9.23% -
  Horiz. % 104.79% 147.10% 75.64% 87.74% 114.63% 109.23% 100.00%
EY 1.48 1.06 2.06 1.77 1.36 1.42 1.55 -0.77%
  YoY % 39.62% -48.54% 16.38% 30.15% -4.23% -8.39% -
  Horiz. % 95.48% 68.39% 132.90% 114.19% 87.74% 91.61% 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 1.11 1.16 1.26 1.44 1.75 2.03 2.14 -10.36%
  YoY % -4.31% -7.94% -12.50% -17.71% -13.79% -5.14% -
  Horiz. % 51.87% 54.21% 58.88% 67.29% 81.78% 94.86% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 -
Price 17.2800 19.0000 17.9600 17.8200 19.6600 18.2600 18.9600 -
P/RPS 1.55 1.53 1.80 2.00 2.68 3.36 95.80 -49.69%
  YoY % 1.31% -15.00% -10.00% -25.37% -20.24% -96.49% -
  Horiz. % 1.62% 1.60% 1.88% 2.09% 2.80% 3.51% 100.00%
P/EPS 65.08 95.13 49.10 55.20 73.22 68.62 66.36 -0.32%
  YoY % -31.59% 93.75% -11.05% -24.61% 6.70% 3.41% -
  Horiz. % 98.07% 143.35% 73.99% 83.18% 110.34% 103.41% 100.00%
EY 1.54 1.05 2.04 1.81 1.37 1.46 1.51 0.33%
  YoY % 46.67% -48.53% 12.71% 32.12% -6.16% -3.31% -
  Horiz. % 101.99% 69.54% 135.10% 119.87% 90.73% 96.69% 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 1.07 1.16 1.27 1.40 1.74 1.98 2.21 -11.38%
  YoY % -7.76% -8.66% -9.29% -19.54% -12.12% -10.41% -
  Horiz. % 48.42% 52.49% 57.47% 63.35% 78.73% 89.59% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers