Highlights

[BKAWAN] YoY Quarter Result on 2012-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -32.69%    YoY -     -17.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,450,259 3,214,547 2,586,837 2,399,654 84,281 66,170 56,369 107.05%
  YoY % 38.44% 24.27% 7.80% 2,747.21% 27.37% 17.39% -
  Horiz. % 7,894.87% 5,702.69% 4,589.11% 4,257.05% 149.52% 117.39% 100.00%
PBT 938,661 318,274 409,828 377,603 172,959 150,919 117,182 41.43%
  YoY % 194.92% -22.34% 8.53% 118.32% 14.60% 28.79% -
  Horiz. % 801.03% 271.61% 349.74% 322.24% 147.60% 128.79% 100.00%
Tax -88,368 -71,472 -83,292 -85,807 -3,540 -2,379 -917 114.04%
  YoY % -23.64% 14.19% 2.93% -2,323.93% -48.80% -159.43% -
  Horiz. % 9,636.64% 7,794.11% 9,083.10% 9,357.36% 386.04% 259.43% 100.00%
NP 850,293 246,802 326,536 291,796 169,419 148,540 116,265 39.30%
  YoY % 244.52% -24.42% 11.91% 72.23% 14.06% 27.76% -
  Horiz. % 731.34% 212.28% 280.85% 250.97% 145.72% 127.76% 100.00%
NP to SH 387,526 116,954 156,972 138,893 168,185 148,304 115,864 22.28%
  YoY % 231.35% -25.49% 13.02% -17.42% 13.41% 28.00% -
  Horiz. % 334.47% 100.94% 135.48% 119.88% 145.16% 128.00% 100.00%
Tax Rate 9.41 % 22.46 % 20.32 % 22.72 % 2.05 % 1.58 % 0.78 % 51.41%
  YoY % -58.10% 10.53% -10.56% 1,008.29% 29.75% 102.56% -
  Horiz. % 1,206.41% 2,879.49% 2,605.13% 2,912.82% 262.82% 202.56% 100.00%
Total Cost 3,599,966 2,967,745 2,260,301 2,107,858 -85,138 -82,370 -59,896 -
  YoY % 21.30% 31.30% 7.23% 2,575.81% -3.36% -37.52% -
  Horiz. % -6,010.36% -4,954.83% -3,773.71% -3,519.20% 142.14% 137.52% 100.00%
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.62%
  YoY % 22.07% 3.27% 20.98% 2.51% 13.77% 8.75% -
  Horiz. % 193.42% 158.44% 153.43% 126.83% 123.72% 108.75% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 11.62%
  YoY % 22.07% 3.27% 20.98% 2.51% 13.77% 8.75% -
  Horiz. % 193.42% 158.44% 153.43% 126.83% 123.72% 108.75% 100.00%
NOSH 406,296 408,501 413,628 415,971 416,918 418,819 425,657 -0.77%
  YoY % -0.54% -1.24% -0.56% -0.23% -0.45% -1.61% -
  Horiz. % 95.45% 95.97% 97.17% 97.72% 97.95% 98.39% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.11 % 7.68 % 12.62 % 12.16 % 201.02 % 224.48 % 206.26 % -32.72%
  YoY % 148.83% -39.14% 3.78% -93.95% -10.45% 8.83% -
  Horiz. % 9.27% 3.72% 6.12% 5.90% 97.46% 108.83% 100.00%
ROE 6.52 % 2.40 % 3.33 % 3.56 % 4.42 % 4.44 % 3.77 % 9.56%
  YoY % 171.67% -27.93% -6.46% -19.46% -0.45% 17.77% -
  Horiz. % 172.94% 63.66% 88.33% 94.43% 117.24% 117.77% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,095.32 786.91 625.40 576.88 20.22 15.80 13.24 108.67%
  YoY % 39.19% 25.83% 8.41% 2,753.02% 27.97% 19.34% -
  Horiz. % 8,272.81% 5,943.43% 4,723.57% 4,357.10% 152.72% 119.34% 100.00%
EPS 95.38 28.63 37.95 33.39 40.34 35.41 27.22 23.23%
  YoY % 233.15% -24.56% 13.66% -17.23% 13.92% 30.09% -
  Horiz. % 350.40% 105.18% 139.42% 122.67% 148.20% 130.09% 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 14.6300 11.9200 11.4000 9.3700 9.1200 7.9800 7.2200 12.48%
  YoY % 22.73% 4.56% 21.66% 2.74% 14.29% 10.53% -
  Horiz. % 202.63% 165.10% 157.89% 129.78% 126.32% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,003.07 724.54 583.06 540.87 19.00 14.91 12.71 107.04%
  YoY % 38.44% 24.27% 7.80% 2,746.68% 27.43% 17.31% -
  Horiz. % 7,891.97% 5,700.55% 4,587.41% 4,255.47% 149.49% 117.31% 100.00%
EPS 87.35 26.36 35.38 31.31 37.91 33.43 26.12 22.28%
  YoY % 231.37% -25.49% 13.00% -17.41% 13.40% 27.99% -
  Horiz. % 334.42% 100.92% 135.45% 119.87% 145.14% 127.99% 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 13.3977 10.9752 10.6282 8.7851 8.5702 7.5331 6.9269 11.62%
  YoY % 22.07% 3.26% 20.98% 2.51% 13.77% 8.75% -
  Horiz. % 193.42% 158.44% 153.43% 126.83% 123.72% 108.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 17.5000 17.3400 19.6000 19.0000 17.4600 16.9000 10.2800 -
P/RPS 1.60 2.20 3.13 3.29 86.37 106.97 77.63 -47.62%
  YoY % -27.27% -29.71% -4.86% -96.19% -19.26% 37.79% -
  Horiz. % 2.06% 2.83% 4.03% 4.24% 111.26% 137.79% 100.00%
P/EPS 18.35 60.57 51.65 56.90 43.28 47.73 37.77 -11.33%
  YoY % -69.70% 17.27% -9.23% 31.47% -9.32% 26.37% -
  Horiz. % 48.58% 160.37% 136.75% 150.65% 114.59% 126.37% 100.00%
EY 5.45 1.65 1.94 1.76 2.31 2.10 2.65 12.76%
  YoY % 230.30% -14.95% 10.23% -23.81% 10.00% -20.75% -
  Horiz. % 205.66% 62.26% 73.21% 66.42% 87.17% 79.25% 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 1.20 1.45 1.72 2.03 1.91 2.12 1.42 -2.77%
  YoY % -17.24% -15.70% -15.27% 6.28% -9.91% 49.30% -
  Horiz. % 84.51% 102.11% 121.13% 142.96% 134.51% 149.30% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 -
Price 17.8000 18.7200 20.0000 18.5800 18.8000 15.9800 10.0800 -
P/RPS 1.63 2.38 3.20 3.22 93.00 101.14 76.12 -47.29%
  YoY % -31.51% -25.62% -0.62% -96.54% -8.05% 32.87% -
  Horiz. % 2.14% 3.13% 4.20% 4.23% 122.18% 132.87% 100.00%
P/EPS 18.66 65.39 52.70 55.65 46.60 45.13 37.03 -10.79%
  YoY % -71.46% 24.08% -5.30% 19.42% 3.26% 21.87% -
  Horiz. % 50.39% 176.59% 142.32% 150.28% 125.84% 121.87% 100.00%
EY 5.36 1.53 1.90 1.80 2.15 2.22 2.70 12.10%
  YoY % 250.33% -19.47% 5.56% -16.28% -3.15% -17.78% -
  Horiz. % 198.52% 56.67% 70.37% 66.67% 79.63% 82.22% 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 1.22 1.57 1.75 1.98 2.06 2.00 1.40 -2.27%
  YoY % -22.29% -10.29% -11.62% -3.88% 3.00% 42.86% -
  Horiz. % 87.14% 112.14% 125.00% 141.43% 147.14% 142.86% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS