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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 3,922,332 4,322,368 5,301,592 4,661,089 4,042,003 2,870,040 2,502,760 7.77%
  YoY % -9.26% -18.47% 13.74% 15.32% 40.83% 14.67% -
  Horiz. % 156.72% 172.70% 211.83% 186.24% 161.50% 114.67% 100.00%
PBT 266,056 198,596 422,597 257,932 267,504 257,130 358,945 -4.87%
  YoY % 33.97% -53.01% 63.84% -3.58% 4.03% -28.37% -
  Horiz. % 74.12% 55.33% 117.73% 71.86% 74.53% 71.63% 100.00%
Tax -56,219 -71,113 -123,235 164,627 -63,375 -68,157 -82,310 -6.15%
  YoY % 20.94% 42.29% -174.86% 359.77% 7.02% 17.19% -
  Horiz. % 68.30% 86.40% 149.72% -200.01% 77.00% 82.81% 100.00%
NP 209,837 127,483 299,362 422,559 204,129 188,973 276,635 -4.50%
  YoY % 64.60% -57.42% -29.15% 107.01% 8.02% -31.69% -
  Horiz. % 75.85% 46.08% 108.22% 152.75% 73.79% 68.31% 100.00%
NP to SH 96,701 71,237 145,009 194,734 115,332 90,829 125,385 -4.24%
  YoY % 35.75% -50.87% -25.53% 68.85% 26.98% -27.56% -
  Horiz. % 77.12% 56.81% 115.65% 155.31% 91.98% 72.44% 100.00%
Tax Rate 21.13 % 35.81 % 29.16 % -63.83 % 23.69 % 26.51 % 22.93 % -1.35%
  YoY % -40.99% 22.81% 145.68% -369.44% -10.64% 15.61% -
  Horiz. % 92.15% 156.17% 127.17% -278.37% 103.31% 115.61% 100.00%
Total Cost 3,712,495 4,194,885 5,002,230 4,238,530 3,837,874 2,681,067 2,226,125 8.89%
  YoY % -11.50% -16.14% 18.02% 10.44% 43.15% 20.44% -
  Horiz. % 166.77% 188.44% 224.71% 190.40% 172.40% 120.44% 100.00%
Net Worth 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 6.17%
  YoY % -13.25% -1.84% 10.36% 8.28% 20.72% 16.64% -
  Horiz. % 143.28% 165.15% 168.26% 152.46% 140.81% 116.64% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 181,845 162,278 142,636 185,029 166,072 -
  YoY % 0.00% 0.00% 12.06% 13.77% -22.91% 11.41% -
  Horiz. % 0.00% 0.00% 109.50% 97.72% 85.89% 111.41% 100.00%
Div Payout % - % - % 125.40 % 83.33 % 123.67 % 203.71 % 132.45 % -
  YoY % 0.00% 0.00% 50.49% -32.62% -39.29% 53.80% -
  Horiz. % 0.00% 0.00% 94.68% 62.91% 93.37% 153.80% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 6.17%
  YoY % -13.25% -1.84% 10.36% 8.28% 20.72% 16.64% -
  Horiz. % 143.28% 165.15% 168.26% 152.46% 140.81% 116.64% 100.00%
NOSH 396,572 401,232 404,102 405,695 407,533 411,177 415,182 -0.76%
  YoY % -1.16% -0.71% -0.39% -0.45% -0.89% -0.96% -
  Horiz. % 95.52% 96.64% 97.33% 97.72% 98.16% 99.04% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.35 % 2.95 % 5.65 % 9.07 % 5.05 % 6.58 % 11.05 % -11.38%
  YoY % 81.36% -47.79% -37.71% 79.60% -23.25% -40.45% -
  Horiz. % 48.42% 26.70% 51.13% 82.08% 45.70% 59.55% 100.00%
ROE 1.69 % 1.08 % 2.16 % 3.20 % 2.05 % 1.95 % 3.14 % -9.81%
  YoY % 56.48% -50.00% -32.50% 56.10% 5.13% -37.90% -
  Horiz. % 53.82% 34.39% 68.79% 101.91% 65.29% 62.10% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 989.06 1,077.27 1,311.94 1,148.91 991.82 698.01 602.81 8.60%
  YoY % -8.19% -17.89% 14.19% 15.84% 42.09% 15.79% -
  Horiz. % 164.07% 178.71% 217.64% 190.59% 164.53% 115.79% 100.00%
EPS 24.38 17.75 35.88 48.00 28.30 22.09 30.20 -3.50%
  YoY % 37.35% -50.53% -25.25% 69.61% 28.11% -26.85% -
  Horiz. % 80.73% 58.77% 118.81% 158.94% 93.71% 73.15% 100.00%
DPS 0.00 0.00 45.00 40.00 35.00 45.00 40.00 -
  YoY % 0.00% 0.00% 12.50% 14.29% -22.22% 12.50% -
  Horiz. % 0.00% 0.00% 112.50% 100.00% 87.50% 112.50% 100.00%
NAPS 14.4300 16.4400 16.6300 15.0100 13.8000 11.3300 9.6200 6.99%
  YoY % -12.23% -1.14% 10.79% 8.77% 21.80% 17.78% -
  Horiz. % 150.00% 170.89% 172.87% 156.03% 143.45% 117.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 899.72 991.48 1,216.10 1,069.18 927.17 658.34 574.09 7.77%
  YoY % -9.25% -18.47% 13.74% 15.32% 40.83% 14.68% -
  Horiz. % 156.72% 172.70% 211.83% 186.24% 161.50% 114.68% 100.00%
EPS 22.18 16.34 33.26 44.67 26.46 20.83 28.76 -4.24%
  YoY % 35.74% -50.87% -25.54% 68.82% 27.03% -27.57% -
  Horiz. % 77.12% 56.82% 115.65% 155.32% 92.00% 72.43% 100.00%
DPS 0.00 0.00 41.71 37.22 32.72 42.44 38.09 -
  YoY % 0.00% 0.00% 12.06% 13.75% -22.90% 11.42% -
  Horiz. % 0.00% 0.00% 109.50% 97.72% 85.90% 111.42% 100.00%
NAPS 13.1266 15.1307 15.4151 13.9683 12.9004 10.6861 9.1617 6.17%
  YoY % -13.25% -1.84% 10.36% 8.28% 20.72% 16.64% -
  Horiz. % 143.28% 165.15% 168.26% 152.46% 140.81% 116.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 15.6800 17.0000 19.1200 18.1800 16.7800 19.1000 18.5000 -
P/RPS 1.59 1.58 1.46 1.58 1.69 2.74 3.07 -10.38%
  YoY % 0.63% 8.22% -7.59% -6.51% -38.32% -10.75% -
  Horiz. % 51.79% 51.47% 47.56% 51.47% 55.05% 89.25% 100.00%
P/EPS 64.30 95.75 53.28 37.88 59.29 86.46 61.26 0.81%
  YoY % -32.85% 79.71% 40.65% -36.11% -31.42% 41.14% -
  Horiz. % 104.96% 156.30% 86.97% 61.83% 96.78% 141.14% 100.00%
EY 1.56 1.04 1.88 2.64 1.69 1.16 1.63 -0.73%
  YoY % 50.00% -44.68% -28.79% 56.21% 45.69% -28.83% -
  Horiz. % 95.71% 63.80% 115.34% 161.96% 103.68% 71.17% 100.00%
DY 0.00 0.00 2.35 2.20 2.09 2.36 2.16 -
  YoY % 0.00% 0.00% 6.82% 5.26% -11.44% 9.26% -
  Horiz. % 0.00% 0.00% 108.80% 101.85% 96.76% 109.26% 100.00%
P/NAPS 1.09 1.03 1.15 1.21 1.22 1.69 1.92 -9.00%
  YoY % 5.83% -10.43% -4.96% -0.82% -27.81% -11.98% -
  Horiz. % 56.77% 53.65% 59.90% 63.02% 63.54% 88.02% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 -
Price 15.4000 16.8600 19.8000 18.3000 17.5600 18.4800 20.0000 -
P/RPS 1.56 1.57 1.51 1.59 1.77 2.65 3.32 -11.82%
  YoY % -0.64% 3.97% -5.03% -10.17% -33.21% -20.18% -
  Horiz. % 46.99% 47.29% 45.48% 47.89% 53.31% 79.82% 100.00%
P/EPS 63.16 94.96 55.18 38.13 62.05 83.66 66.23 -0.79%
  YoY % -33.49% 72.09% 44.72% -38.55% -25.83% 26.32% -
  Horiz. % 95.36% 143.38% 83.32% 57.57% 93.69% 126.32% 100.00%
EY 1.58 1.05 1.81 2.62 1.61 1.20 1.51 0.76%
  YoY % 50.48% -41.99% -30.92% 62.73% 34.17% -20.53% -
  Horiz. % 104.64% 69.54% 119.87% 173.51% 106.62% 79.47% 100.00%
DY 0.00 0.00 2.27 2.19 1.99 2.44 2.00 -
  YoY % 0.00% 0.00% 3.65% 10.05% -18.44% 22.00% -
  Horiz. % 0.00% 0.00% 113.50% 109.50% 99.50% 122.00% 100.00%
P/NAPS 1.07 1.03 1.19 1.22 1.27 1.63 2.08 -10.48%
  YoY % 3.88% -13.45% -2.46% -3.94% -22.09% -21.63% -
  Horiz. % 51.44% 49.52% 57.21% 58.65% 61.06% 78.37% 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