Highlights

[BKAWAN] YoY Quarter Result on 2013-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     13.46%    YoY -     -39.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,661,089 4,042,003 2,870,040 2,502,760 86,707 74,253 57,263 108.04%
  YoY % 15.32% 40.83% 14.67% 2,786.46% 16.77% 29.67% -
  Horiz. % 8,139.79% 7,058.66% 5,012.03% 4,370.64% 151.42% 129.67% 100.00%
PBT 257,932 267,504 257,130 358,945 211,804 229,039 147,549 9.75%
  YoY % -3.58% 4.03% -28.37% 69.47% -7.52% 55.23% -
  Horiz. % 174.81% 181.30% 174.27% 243.27% 143.55% 155.23% 100.00%
Tax 164,627 -63,375 -68,157 -82,310 -3,164 10,765 854 140.16%
  YoY % 359.77% 7.02% 17.19% -2,501.45% -129.39% 1,160.54% -
  Horiz. % 19,277.17% -7,420.96% -7,980.91% -9,638.17% -370.49% 1,260.54% 100.00%
NP 422,559 204,129 188,973 276,635 208,640 239,804 148,403 19.03%
  YoY % 107.01% 8.02% -31.69% 32.59% -13.00% 61.59% -
  Horiz. % 284.74% 137.55% 127.34% 186.41% 140.59% 161.59% 100.00%
NP to SH 194,734 115,332 90,829 125,385 206,352 235,962 148,212 4.65%
  YoY % 68.85% 26.98% -27.56% -39.24% -12.55% 59.21% -
  Horiz. % 131.39% 77.82% 61.28% 84.60% 139.23% 159.21% 100.00%
Tax Rate -63.83 % 23.69 % 26.51 % 22.93 % 1.49 % -4.70 % -0.58 % 118.75%
  YoY % -369.44% -10.64% 15.61% 1,438.93% 131.70% -710.34% -
  Horiz. % 11,005.17% -4,084.48% -4,570.69% -3,953.45% -256.90% 810.34% 100.00%
Total Cost 4,238,530 3,837,874 2,681,067 2,226,125 -121,933 -165,551 -91,140 -
  YoY % 10.44% 43.15% 20.44% 1,925.70% 26.35% -81.64% -
  Horiz. % -4,650.57% -4,210.97% -2,941.70% -2,442.53% 133.79% 181.64% 100.00%
Net Worth 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 3,679,067 3,158,755 11.55%
  YoY % 8.28% 20.72% 16.64% 6.93% 1.53% 16.47% -
  Horiz. % 192.78% 178.04% 147.48% 126.44% 118.25% 116.47% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 162,278 142,636 185,029 166,072 208,436 334,460 211,429 -4.31%
  YoY % 13.77% -22.91% 11.41% -20.32% -37.68% 58.19% -
  Horiz. % 76.75% 67.46% 87.51% 78.55% 98.58% 158.19% 100.00%
Div Payout % 83.33 % 123.67 % 203.71 % 132.45 % 101.01 % 141.74 % 142.65 % -8.56%
  YoY % -32.62% -39.29% 53.80% 31.13% -28.74% -0.64% -
  Horiz. % 58.42% 86.69% 142.80% 92.85% 70.81% 99.36% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 3,679,067 3,158,755 11.55%
  YoY % 8.28% 20.72% 16.64% 6.93% 1.53% 16.47% -
  Horiz. % 192.78% 178.04% 147.48% 126.44% 118.25% 116.47% 100.00%
NOSH 405,695 407,533 411,177 415,182 416,872 418,075 422,858 -0.69%
  YoY % -0.45% -0.89% -0.96% -0.41% -0.29% -1.13% -
  Horiz. % 95.94% 96.38% 97.24% 98.18% 98.58% 98.87% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.07 % 5.05 % 6.58 % 11.05 % 240.63 % 322.96 % 259.16 % -42.78%
  YoY % 79.60% -23.25% -40.45% -95.41% -25.49% 24.62% -
  Horiz. % 3.50% 1.95% 2.54% 4.26% 92.85% 124.62% 100.00%
ROE 3.20 % 2.05 % 1.95 % 3.14 % 5.52 % 6.41 % 4.69 % -6.17%
  YoY % 56.10% 5.13% -37.90% -43.12% -13.88% 36.67% -
  Horiz. % 68.23% 43.71% 41.58% 66.95% 117.70% 136.67% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,148.91 991.82 698.01 602.81 20.80 17.76 13.54 109.48%
  YoY % 15.84% 42.09% 15.79% 2,798.12% 17.12% 31.17% -
  Horiz. % 8,485.30% 7,325.11% 5,155.17% 4,452.07% 153.62% 131.17% 100.00%
EPS 48.00 28.30 22.09 30.20 49.50 56.44 35.05 5.38%
  YoY % 69.61% 28.11% -26.85% -38.99% -12.30% 61.03% -
  Horiz. % 136.95% 80.74% 63.02% 86.16% 141.23% 161.03% 100.00%
DPS 40.00 35.00 45.00 40.00 50.00 80.00 50.00 -3.65%
  YoY % 14.29% -22.22% 12.50% -20.00% -37.50% 60.00% -
  Horiz. % 80.00% 70.00% 90.00% 80.00% 100.00% 160.00% 100.00%
NAPS 15.0100 13.8000 11.3300 9.6200 8.9600 8.8000 7.4700 12.32%
  YoY % 8.77% 21.80% 17.78% 7.37% 1.82% 17.80% -
  Horiz. % 200.94% 184.74% 151.67% 128.78% 119.95% 117.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,069.18 927.17 658.34 574.09 19.89 17.03 13.14 108.03%
  YoY % 15.32% 40.83% 14.68% 2,786.32% 16.79% 29.60% -
  Horiz. % 8,136.83% 7,056.09% 5,010.20% 4,369.03% 151.37% 129.60% 100.00%
EPS 44.67 26.46 20.83 28.76 47.33 54.13 34.00 4.65%
  YoY % 68.82% 27.03% -27.57% -39.24% -12.56% 59.21% -
  Horiz. % 131.38% 77.82% 61.26% 84.59% 139.21% 159.21% 100.00%
DPS 37.22 32.72 42.44 38.09 47.81 76.72 48.50 -4.31%
  YoY % 13.75% -22.90% 11.42% -20.33% -37.68% 58.19% -
  Horiz. % 76.74% 67.46% 87.51% 78.54% 98.58% 158.19% 100.00%
NAPS 13.9683 12.9004 10.6861 9.1617 8.5679 8.4392 7.2457 11.55%
  YoY % 8.28% 20.72% 16.64% 6.93% 1.53% 16.47% -
  Horiz. % 192.78% 178.04% 147.48% 126.44% 118.25% 116.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 18.1800 16.7800 19.1000 18.5000 18.0000 14.9600 12.2800 -
P/RPS 1.58 1.69 2.74 3.07 86.54 84.23 90.68 -49.05%
  YoY % -6.51% -38.32% -10.75% -96.45% 2.74% -7.11% -
  Horiz. % 1.74% 1.86% 3.02% 3.39% 95.43% 92.89% 100.00%
P/EPS 37.88 59.29 86.46 61.26 36.36 26.51 35.04 1.31%
  YoY % -36.11% -31.42% 41.14% 68.48% 37.16% -24.34% -
  Horiz. % 108.11% 169.21% 246.75% 174.83% 103.77% 75.66% 100.00%
EY 2.64 1.69 1.16 1.63 2.75 3.77 2.85 -1.27%
  YoY % 56.21% 45.69% -28.83% -40.73% -27.06% 32.28% -
  Horiz. % 92.63% 59.30% 40.70% 57.19% 96.49% 132.28% 100.00%
DY 2.20 2.09 2.36 2.16 2.78 5.35 4.07 -9.74%
  YoY % 5.26% -11.44% 9.26% -22.30% -48.04% 31.45% -
  Horiz. % 54.05% 51.35% 57.99% 53.07% 68.30% 131.45% 100.00%
P/NAPS 1.21 1.22 1.69 1.92 2.01 1.70 1.64 -4.94%
  YoY % -0.82% -27.81% -11.98% -4.48% 18.24% 3.66% -
  Horiz. % 73.78% 74.39% 103.05% 117.07% 122.56% 103.66% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 29/11/10 -
Price 18.3000 17.5600 18.4800 20.0000 17.7400 16.2000 15.6000 -
P/RPS 1.59 1.77 2.65 3.32 85.29 91.21 115.20 -50.99%
  YoY % -10.17% -33.21% -20.18% -96.11% -6.49% -20.82% -
  Horiz. % 1.38% 1.54% 2.30% 2.88% 74.04% 79.18% 100.00%
P/EPS 38.13 62.05 83.66 66.23 35.84 28.70 44.51 -2.54%
  YoY % -38.55% -25.83% 26.32% 84.79% 24.88% -35.52% -
  Horiz. % 85.67% 139.41% 187.96% 148.80% 80.52% 64.48% 100.00%
EY 2.62 1.61 1.20 1.51 2.79 3.48 2.25 2.57%
  YoY % 62.73% 34.17% -20.53% -45.88% -19.83% 54.67% -
  Horiz. % 116.44% 71.56% 53.33% 67.11% 124.00% 154.67% 100.00%
DY 2.19 1.99 2.44 2.00 2.82 4.94 3.21 -6.17%
  YoY % 10.05% -18.44% 22.00% -29.08% -42.91% 53.89% -
  Horiz. % 68.22% 61.99% 76.01% 62.31% 87.85% 153.89% 100.00%
P/NAPS 1.22 1.27 1.63 2.08 1.98 1.84 2.09 -8.57%
  YoY % -3.94% -22.09% -21.63% 5.05% 7.61% -11.96% -
  Horiz. % 58.37% 60.77% 77.99% 99.52% 94.74% 88.04% 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