Highlights

[BKAWAN] YoY Quarter Result on 2016-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     31.16%    YoY -     68.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,322,368 5,301,592 4,661,089 4,042,003 2,870,040 2,502,760 86,707 91.79%
  YoY % -18.47% 13.74% 15.32% 40.83% 14.67% 2,786.46% -
  Horiz. % 4,985.03% 6,114.38% 5,375.68% 4,661.68% 3,310.04% 2,886.46% 100.00%
PBT 198,596 422,597 257,932 267,504 257,130 358,945 211,804 -1.07%
  YoY % -53.01% 63.84% -3.58% 4.03% -28.37% 69.47% -
  Horiz. % 93.76% 199.52% 121.78% 126.30% 121.40% 169.47% 100.00%
Tax -71,113 -123,235 164,627 -63,375 -68,157 -82,310 -3,164 67.95%
  YoY % 42.29% -174.86% 359.77% 7.02% 17.19% -2,501.45% -
  Horiz. % 2,247.57% 3,894.91% -5,203.13% 2,003.00% 2,154.14% 2,601.45% 100.00%
NP 127,483 299,362 422,559 204,129 188,973 276,635 208,640 -7.88%
  YoY % -57.42% -29.15% 107.01% 8.02% -31.69% 32.59% -
  Horiz. % 61.10% 143.48% 202.53% 97.84% 90.57% 132.59% 100.00%
NP to SH 71,237 145,009 194,734 115,332 90,829 125,385 206,352 -16.24%
  YoY % -50.87% -25.53% 68.85% 26.98% -27.56% -39.24% -
  Horiz. % 34.52% 70.27% 94.37% 55.89% 44.02% 60.76% 100.00%
Tax Rate 35.81 % 29.16 % -63.83 % 23.69 % 26.51 % 22.93 % 1.49 % 69.84%
  YoY % 22.81% 145.68% -369.44% -10.64% 15.61% 1,438.93% -
  Horiz. % 2,403.36% 1,957.05% -4,283.89% 1,589.93% 1,779.19% 1,538.93% 100.00%
Total Cost 4,194,885 5,002,230 4,238,530 3,837,874 2,681,067 2,226,125 -121,933 -
  YoY % -16.14% 18.02% 10.44% 43.15% 20.44% 1,925.70% -
  Horiz. % -3,440.32% -4,102.44% -3,476.11% -3,147.53% -2,198.80% -1,825.70% 100.00%
Net Worth 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 9.94%
  YoY % -1.84% 10.36% 8.28% 20.72% 16.64% 6.93% -
  Horiz. % 176.60% 179.92% 163.03% 150.57% 124.72% 106.93% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 181,845 162,278 142,636 185,029 166,072 208,436 -
  YoY % 0.00% 12.06% 13.77% -22.91% 11.41% -20.32% -
  Horiz. % 0.00% 87.24% 77.86% 68.43% 88.77% 79.68% 100.00%
Div Payout % - % 125.40 % 83.33 % 123.67 % 203.71 % 132.45 % 101.01 % -
  YoY % 0.00% 50.49% -32.62% -39.29% 53.80% 31.13% -
  Horiz. % 0.00% 124.15% 82.50% 122.43% 201.67% 131.13% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 9.94%
  YoY % -1.84% 10.36% 8.28% 20.72% 16.64% 6.93% -
  Horiz. % 176.60% 179.92% 163.03% 150.57% 124.72% 106.93% 100.00%
NOSH 401,232 404,102 405,695 407,533 411,177 415,182 416,872 -0.64%
  YoY % -0.71% -0.39% -0.45% -0.89% -0.96% -0.41% -
  Horiz. % 96.25% 96.94% 97.32% 97.76% 98.63% 99.59% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.95 % 5.65 % 9.07 % 5.05 % 6.58 % 11.05 % 240.63 % -51.97%
  YoY % -47.79% -37.71% 79.60% -23.25% -40.45% -95.41% -
  Horiz. % 1.23% 2.35% 3.77% 2.10% 2.73% 4.59% 100.00%
ROE 1.08 % 2.16 % 3.20 % 2.05 % 1.95 % 3.14 % 5.52 % -23.80%
  YoY % -50.00% -32.50% 56.10% 5.13% -37.90% -43.12% -
  Horiz. % 19.57% 39.13% 57.97% 37.14% 35.33% 56.88% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,077.27 1,311.94 1,148.91 991.82 698.01 602.81 20.80 93.01%
  YoY % -17.89% 14.19% 15.84% 42.09% 15.79% 2,798.12% -
  Horiz. % 5,179.18% 6,307.40% 5,523.61% 4,768.37% 3,355.82% 2,898.12% 100.00%
EPS 17.75 35.88 48.00 28.30 22.09 30.20 49.50 -15.71%
  YoY % -50.53% -25.25% 69.61% 28.11% -26.85% -38.99% -
  Horiz. % 35.86% 72.48% 96.97% 57.17% 44.63% 61.01% 100.00%
DPS 0.00 45.00 40.00 35.00 45.00 40.00 50.00 -
  YoY % 0.00% 12.50% 14.29% -22.22% 12.50% -20.00% -
  Horiz. % 0.00% 90.00% 80.00% 70.00% 90.00% 80.00% 100.00%
NAPS 16.4400 16.6300 15.0100 13.8000 11.3300 9.6200 8.9600 10.64%
  YoY % -1.14% 10.79% 8.77% 21.80% 17.78% 7.37% -
  Horiz. % 183.48% 185.60% 167.52% 154.02% 126.45% 107.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 991.48 1,216.10 1,069.18 927.17 658.34 574.09 19.89 91.78%
  YoY % -18.47% 13.74% 15.32% 40.83% 14.68% 2,786.32% -
  Horiz. % 4,984.82% 6,114.13% 5,375.47% 4,661.49% 3,309.90% 2,886.33% 100.00%
EPS 16.34 33.26 44.67 26.46 20.83 28.76 47.33 -16.24%
  YoY % -50.87% -25.54% 68.82% 27.03% -27.57% -39.24% -
  Horiz. % 34.52% 70.27% 94.38% 55.91% 44.01% 60.76% 100.00%
DPS 0.00 41.71 37.22 32.72 42.44 38.09 47.81 -
  YoY % 0.00% 12.06% 13.75% -22.90% 11.42% -20.33% -
  Horiz. % 0.00% 87.24% 77.85% 68.44% 88.77% 79.67% 100.00%
NAPS 15.1307 15.4151 13.9683 12.9004 10.6861 9.1617 8.5679 9.94%
  YoY % -1.84% 10.36% 8.28% 20.72% 16.64% 6.93% -
  Horiz. % 176.60% 179.92% 163.03% 150.57% 124.72% 106.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 17.0000 19.1200 18.1800 16.7800 19.1000 18.5000 18.0000 -
P/RPS 1.58 1.46 1.58 1.69 2.74 3.07 86.54 -48.67%
  YoY % 8.22% -7.59% -6.51% -38.32% -10.75% -96.45% -
  Horiz. % 1.83% 1.69% 1.83% 1.95% 3.17% 3.55% 100.00%
P/EPS 95.75 53.28 37.88 59.29 86.46 61.26 36.36 17.50%
  YoY % 79.71% 40.65% -36.11% -31.42% 41.14% 68.48% -
  Horiz. % 263.34% 146.53% 104.18% 163.06% 237.79% 168.48% 100.00%
EY 1.04 1.88 2.64 1.69 1.16 1.63 2.75 -14.95%
  YoY % -44.68% -28.79% 56.21% 45.69% -28.83% -40.73% -
  Horiz. % 37.82% 68.36% 96.00% 61.45% 42.18% 59.27% 100.00%
DY 0.00 2.35 2.20 2.09 2.36 2.16 2.78 -
  YoY % 0.00% 6.82% 5.26% -11.44% 9.26% -22.30% -
  Horiz. % 0.00% 84.53% 79.14% 75.18% 84.89% 77.70% 100.00%
P/NAPS 1.03 1.15 1.21 1.22 1.69 1.92 2.01 -10.54%
  YoY % -10.43% -4.96% -0.82% -27.81% -11.98% -4.48% -
  Horiz. % 51.24% 57.21% 60.20% 60.70% 84.08% 95.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 21/11/12 -
Price 16.8600 19.8000 18.3000 17.5600 18.4800 20.0000 17.7400 -
P/RPS 1.57 1.51 1.59 1.77 2.65 3.32 85.29 -48.60%
  YoY % 3.97% -5.03% -10.17% -33.21% -20.18% -96.11% -
  Horiz. % 1.84% 1.77% 1.86% 2.08% 3.11% 3.89% 100.00%
P/EPS 94.96 55.18 38.13 62.05 83.66 66.23 35.84 17.62%
  YoY % 72.09% 44.72% -38.55% -25.83% 26.32% 84.79% -
  Horiz. % 264.96% 153.96% 106.39% 173.13% 233.43% 184.79% 100.00%
EY 1.05 1.81 2.62 1.61 1.20 1.51 2.79 -15.02%
  YoY % -41.99% -30.92% 62.73% 34.17% -20.53% -45.88% -
  Horiz. % 37.63% 64.87% 93.91% 57.71% 43.01% 54.12% 100.00%
DY 0.00 2.27 2.19 1.99 2.44 2.00 2.82 -
  YoY % 0.00% 3.65% 10.05% -18.44% 22.00% -29.08% -
  Horiz. % 0.00% 80.50% 77.66% 70.57% 86.52% 70.92% 100.00%
P/NAPS 1.03 1.19 1.22 1.27 1.63 2.08 1.98 -10.32%
  YoY % -13.45% -2.46% -3.94% -22.09% -21.63% 5.05% -
  Horiz. % 52.02% 60.10% 61.62% 64.14% 82.32% 105.05% 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