Highlights

[BKAWAN] YoY Quarter Result on 2014-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     -17.82%    YoY -     -27.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 5,301,592 4,661,089 4,042,003 2,870,040 2,502,760 86,707 74,253 103.55%
  YoY % 13.74% 15.32% 40.83% 14.67% 2,786.46% 16.77% -
  Horiz. % 7,139.90% 6,277.31% 5,443.56% 3,865.22% 3,370.58% 116.77% 100.00%
PBT 422,597 257,932 267,504 257,130 358,945 211,804 229,039 10.74%
  YoY % 63.84% -3.58% 4.03% -28.37% 69.47% -7.52% -
  Horiz. % 184.51% 112.61% 116.79% 112.26% 156.72% 92.48% 100.00%
Tax -123,235 164,627 -63,375 -68,157 -82,310 -3,164 10,765 -
  YoY % -174.86% 359.77% 7.02% 17.19% -2,501.45% -129.39% -
  Horiz. % -1,144.77% 1,529.28% -588.71% -633.14% -764.61% -29.39% 100.00%
NP 299,362 422,559 204,129 188,973 276,635 208,640 239,804 3.76%
  YoY % -29.15% 107.01% 8.02% -31.69% 32.59% -13.00% -
  Horiz. % 124.84% 176.21% 85.12% 78.80% 115.36% 87.00% 100.00%
NP to SH 145,009 194,734 115,332 90,829 125,385 206,352 235,962 -7.79%
  YoY % -25.53% 68.85% 26.98% -27.56% -39.24% -12.55% -
  Horiz. % 61.45% 82.53% 48.88% 38.49% 53.14% 87.45% 100.00%
Tax Rate 29.16 % -63.83 % 23.69 % 26.51 % 22.93 % 1.49 % -4.70 % -
  YoY % 145.68% -369.44% -10.64% 15.61% 1,438.93% 131.70% -
  Horiz. % -620.43% 1,358.09% -504.04% -564.04% -487.87% -31.70% 100.00%
Total Cost 5,002,230 4,238,530 3,837,874 2,681,067 2,226,125 -121,933 -165,551 -
  YoY % 18.02% 10.44% 43.15% 20.44% 1,925.70% 26.35% -
  Horiz. % -3,021.56% -2,560.26% -2,318.24% -1,619.48% -1,344.68% 73.65% 100.00%
Net Worth 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 3,679,067 10.55%
  YoY % 10.36% 8.28% 20.72% 16.64% 6.93% 1.53% -
  Horiz. % 182.66% 165.52% 152.86% 126.63% 108.56% 101.53% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 181,845 162,278 142,636 185,029 166,072 208,436 334,460 -9.65%
  YoY % 12.06% 13.77% -22.91% 11.41% -20.32% -37.68% -
  Horiz. % 54.37% 48.52% 42.65% 55.32% 49.65% 62.32% 100.00%
Div Payout % 125.40 % 83.33 % 123.67 % 203.71 % 132.45 % 101.01 % 141.74 % -2.02%
  YoY % 50.49% -32.62% -39.29% 53.80% 31.13% -28.74% -
  Horiz. % 88.47% 58.79% 87.25% 143.72% 93.45% 71.26% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 3,679,067 10.55%
  YoY % 10.36% 8.28% 20.72% 16.64% 6.93% 1.53% -
  Horiz. % 182.66% 165.52% 152.86% 126.63% 108.56% 101.53% 100.00%
NOSH 404,102 405,695 407,533 411,177 415,182 416,872 418,075 -0.56%
  YoY % -0.39% -0.45% -0.89% -0.96% -0.41% -0.29% -
  Horiz. % 96.66% 97.04% 97.48% 98.35% 99.31% 99.71% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.65 % 9.07 % 5.05 % 6.58 % 11.05 % 240.63 % 322.96 % -49.02%
  YoY % -37.71% 79.60% -23.25% -40.45% -95.41% -25.49% -
  Horiz. % 1.75% 2.81% 1.56% 2.04% 3.42% 74.51% 100.00%
ROE 2.16 % 3.20 % 2.05 % 1.95 % 3.14 % 5.52 % 6.41 % -16.57%
  YoY % -32.50% 56.10% 5.13% -37.90% -43.12% -13.88% -
  Horiz. % 33.70% 49.92% 31.98% 30.42% 48.99% 86.12% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,311.94 1,148.91 991.82 698.01 602.81 20.80 17.76 104.70%
  YoY % 14.19% 15.84% 42.09% 15.79% 2,798.12% 17.12% -
  Horiz. % 7,387.05% 6,469.09% 5,584.57% 3,930.24% 3,394.20% 117.12% 100.00%
EPS 35.88 48.00 28.30 22.09 30.20 49.50 56.44 -7.27%
  YoY % -25.25% 69.61% 28.11% -26.85% -38.99% -12.30% -
  Horiz. % 63.57% 85.05% 50.14% 39.14% 53.51% 87.70% 100.00%
DPS 45.00 40.00 35.00 45.00 40.00 50.00 80.00 -9.14%
  YoY % 12.50% 14.29% -22.22% 12.50% -20.00% -37.50% -
  Horiz. % 56.25% 50.00% 43.75% 56.25% 50.00% 62.50% 100.00%
NAPS 16.6300 15.0100 13.8000 11.3300 9.6200 8.9600 8.8000 11.18%
  YoY % 10.79% 8.77% 21.80% 17.78% 7.37% 1.82% -
  Horiz. % 188.98% 170.57% 156.82% 128.75% 109.32% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,216.10 1,069.18 927.17 658.34 574.09 19.89 17.03 103.55%
  YoY % 13.74% 15.32% 40.83% 14.68% 2,786.32% 16.79% -
  Horiz. % 7,140.93% 6,278.21% 5,444.33% 3,865.77% 3,371.05% 116.79% 100.00%
EPS 33.26 44.67 26.46 20.83 28.76 47.33 54.13 -7.79%
  YoY % -25.54% 68.82% 27.03% -27.57% -39.24% -12.56% -
  Horiz. % 61.44% 82.52% 48.88% 38.48% 53.13% 87.44% 100.00%
DPS 41.71 37.22 32.72 42.44 38.09 47.81 76.72 -9.65%
  YoY % 12.06% 13.75% -22.90% 11.42% -20.33% -37.68% -
  Horiz. % 54.37% 48.51% 42.65% 55.32% 49.65% 62.32% 100.00%
NAPS 15.4151 13.9683 12.9004 10.6861 9.1617 8.5679 8.4392 10.55%
  YoY % 10.36% 8.28% 20.72% 16.64% 6.93% 1.53% -
  Horiz. % 182.66% 165.52% 152.86% 126.62% 108.56% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 19.1200 18.1800 16.7800 19.1000 18.5000 18.0000 14.9600 -
P/RPS 1.46 1.58 1.69 2.74 3.07 86.54 84.23 -49.10%
  YoY % -7.59% -6.51% -38.32% -10.75% -96.45% 2.74% -
  Horiz. % 1.73% 1.88% 2.01% 3.25% 3.64% 102.74% 100.00%
P/EPS 53.28 37.88 59.29 86.46 61.26 36.36 26.51 12.33%
  YoY % 40.65% -36.11% -31.42% 41.14% 68.48% 37.16% -
  Horiz. % 200.98% 142.89% 223.65% 326.14% 231.08% 137.16% 100.00%
EY 1.88 2.64 1.69 1.16 1.63 2.75 3.77 -10.94%
  YoY % -28.79% 56.21% 45.69% -28.83% -40.73% -27.06% -
  Horiz. % 49.87% 70.03% 44.83% 30.77% 43.24% 72.94% 100.00%
DY 2.35 2.20 2.09 2.36 2.16 2.78 5.35 -12.80%
  YoY % 6.82% 5.26% -11.44% 9.26% -22.30% -48.04% -
  Horiz. % 43.93% 41.12% 39.07% 44.11% 40.37% 51.96% 100.00%
P/NAPS 1.15 1.21 1.22 1.69 1.92 2.01 1.70 -6.30%
  YoY % -4.96% -0.82% -27.81% -11.98% -4.48% 18.24% -
  Horiz. % 67.65% 71.18% 71.76% 99.41% 112.94% 118.24% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 -
Price 19.8000 18.3000 17.5600 18.4800 20.0000 17.7400 16.2000 -
P/RPS 1.51 1.59 1.77 2.65 3.32 85.29 91.21 -49.48%
  YoY % -5.03% -10.17% -33.21% -20.18% -96.11% -6.49% -
  Horiz. % 1.66% 1.74% 1.94% 2.91% 3.64% 93.51% 100.00%
P/EPS 55.18 38.13 62.05 83.66 66.23 35.84 28.70 11.50%
  YoY % 44.72% -38.55% -25.83% 26.32% 84.79% 24.88% -
  Horiz. % 192.26% 132.86% 216.20% 291.50% 230.77% 124.88% 100.00%
EY 1.81 2.62 1.61 1.20 1.51 2.79 3.48 -10.31%
  YoY % -30.92% 62.73% 34.17% -20.53% -45.88% -19.83% -
  Horiz. % 52.01% 75.29% 46.26% 34.48% 43.39% 80.17% 100.00%
DY 2.27 2.19 1.99 2.44 2.00 2.82 4.94 -12.14%
  YoY % 3.65% 10.05% -18.44% 22.00% -29.08% -42.91% -
  Horiz. % 45.95% 44.33% 40.28% 49.39% 40.49% 57.09% 100.00%
P/NAPS 1.19 1.22 1.27 1.63 2.08 1.98 1.84 -7.00%
  YoY % -2.46% -3.94% -22.09% -21.63% 5.05% 7.61% -
  Horiz. % 64.67% 66.30% 69.02% 88.59% 113.04% 107.61% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers