Highlights

[BKAWAN] YoY Quarter Result on 2013-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     25.19%    YoY -     13.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,629,920 4,450,259 3,214,547 2,586,837 2,399,654 84,281 66,170 109.58%
  YoY % 26.51% 38.44% 24.27% 7.80% 2,747.21% 27.37% -
  Horiz. % 8,508.27% 6,725.49% 4,858.01% 3,909.38% 3,626.50% 127.37% 100.00%
PBT 513,803 938,661 318,274 409,828 377,603 172,959 150,919 22.63%
  YoY % -45.26% 194.92% -22.34% 8.53% 118.32% 14.60% -
  Horiz. % 340.45% 621.96% 210.89% 271.55% 250.20% 114.60% 100.00%
Tax -104,285 -88,368 -71,472 -83,292 -85,807 -3,540 -2,379 87.67%
  YoY % -18.01% -23.64% 14.19% 2.93% -2,323.93% -48.80% -
  Horiz. % 4,383.56% 3,714.50% 3,004.29% 3,501.13% 3,606.85% 148.80% 100.00%
NP 409,518 850,293 246,802 326,536 291,796 169,419 148,540 18.40%
  YoY % -51.84% 244.52% -24.42% 11.91% 72.23% 14.06% -
  Horiz. % 275.70% 572.43% 166.15% 219.83% 196.44% 114.06% 100.00%
NP to SH 197,543 387,526 116,954 156,972 138,893 168,185 148,304 4.89%
  YoY % -49.02% 231.35% -25.49% 13.02% -17.42% 13.41% -
  Horiz. % 133.20% 261.31% 78.86% 105.84% 93.65% 113.41% 100.00%
Tax Rate 20.30 % 9.41 % 22.46 % 20.32 % 22.72 % 2.05 % 1.58 % 52.98%
  YoY % 115.73% -58.10% 10.53% -10.56% 1,008.29% 29.75% -
  Horiz. % 1,284.81% 595.57% 1,421.52% 1,286.08% 1,437.97% 129.75% 100.00%
Total Cost 5,220,402 3,599,966 2,967,745 2,260,301 2,107,858 -85,138 -82,370 -
  YoY % 45.01% 21.30% 31.30% 7.23% 2,575.81% -3.36% -
  Horiz. % -6,337.75% -4,370.48% -3,602.94% -2,744.08% -2,559.01% 103.36% 100.00%
Net Worth 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 11.58%
  YoY % 8.56% 22.07% 3.27% 20.98% 2.51% 13.77% -
  Horiz. % 193.08% 177.85% 145.69% 141.09% 116.62% 113.77% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 11.58%
  YoY % 8.56% 22.07% 3.27% 20.98% 2.51% 13.77% -
  Horiz. % 193.08% 177.85% 145.69% 141.09% 116.62% 113.77% 100.00%
NOSH 405,084 406,296 408,501 413,628 415,971 416,918 418,819 -0.55%
  YoY % -0.30% -0.54% -1.24% -0.56% -0.23% -0.45% -
  Horiz. % 96.72% 97.01% 97.54% 98.76% 99.32% 99.55% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.27 % 19.11 % 7.68 % 12.62 % 12.16 % 201.02 % 224.48 % -43.51%
  YoY % -61.96% 148.83% -39.14% 3.78% -93.95% -10.45% -
  Horiz. % 3.24% 8.51% 3.42% 5.62% 5.42% 89.55% 100.00%
ROE 3.06 % 6.52 % 2.40 % 3.33 % 3.56 % 4.42 % 4.44 % -6.01%
  YoY % -53.07% 171.67% -27.93% -6.46% -19.46% -0.45% -
  Horiz. % 68.92% 146.85% 54.05% 75.00% 80.18% 99.55% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,389.82 1,095.32 786.91 625.40 576.88 20.22 15.80 110.74%
  YoY % 26.89% 39.19% 25.83% 8.41% 2,753.02% 27.97% -
  Horiz. % 8,796.33% 6,932.40% 4,980.44% 3,958.23% 3,651.14% 127.97% 100.00%
EPS 48.77 95.38 28.63 37.95 33.39 40.34 35.41 5.48%
  YoY % -48.87% 233.15% -24.56% 13.66% -17.23% 13.92% -
  Horiz. % 137.73% 269.36% 80.85% 107.17% 94.30% 113.92% 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 15.9300 14.6300 11.9200 11.4000 9.3700 9.1200 7.9800 12.20%
  YoY % 8.89% 22.73% 4.56% 21.66% 2.74% 14.29% -
  Horiz. % 199.62% 183.33% 149.37% 142.86% 117.42% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,291.41 1,020.82 737.36 593.38 550.44 19.33 15.18 109.57%
  YoY % 26.51% 38.44% 24.26% 7.80% 2,747.59% 27.34% -
  Horiz. % 8,507.31% 6,724.77% 4,857.44% 3,908.96% 3,626.09% 127.34% 100.00%
EPS 45.31 88.89 26.83 36.01 31.86 38.58 34.02 4.89%
  YoY % -49.03% 231.31% -25.49% 13.03% -17.42% 13.40% -
  Horiz. % 133.19% 261.29% 78.87% 105.85% 93.65% 113.40% 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 14.8021 13.6348 11.1695 10.8163 8.9406 8.7218 7.6664 11.58%
  YoY % 8.56% 22.07% 3.27% 20.98% 2.51% 13.77% -
  Horiz. % 193.08% 177.85% 145.69% 141.09% 116.62% 113.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 18.4000 17.5000 17.3400 19.6000 19.0000 17.4600 16.9000 -
P/RPS 1.32 1.60 2.20 3.13 3.29 86.37 106.97 -51.90%
  YoY % -17.50% -27.27% -29.71% -4.86% -96.19% -19.26% -
  Horiz. % 1.23% 1.50% 2.06% 2.93% 3.08% 80.74% 100.00%
P/EPS 37.73 18.35 60.57 51.65 56.90 43.28 47.73 -3.84%
  YoY % 105.61% -69.70% 17.27% -9.23% 31.47% -9.32% -
  Horiz. % 79.05% 38.45% 126.90% 108.21% 119.21% 90.68% 100.00%
EY 2.65 5.45 1.65 1.94 1.76 2.31 2.10 3.95%
  YoY % -51.38% 230.30% -14.95% 10.23% -23.81% 10.00% -
  Horiz. % 126.19% 259.52% 78.57% 92.38% 83.81% 110.00% 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 1.16 1.20 1.45 1.72 2.03 1.91 2.12 -9.55%
  YoY % -3.33% -17.24% -15.70% -15.27% 6.28% -9.91% -
  Horiz. % 54.72% 56.60% 68.40% 81.13% 95.75% 90.09% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 -
Price 19.8000 17.8000 18.7200 20.0000 18.5800 18.8000 15.9800 -
P/RPS 1.42 1.63 2.38 3.20 3.22 93.00 101.14 -50.85%
  YoY % -12.88% -31.51% -25.62% -0.62% -96.54% -8.05% -
  Horiz. % 1.40% 1.61% 2.35% 3.16% 3.18% 91.95% 100.00%
P/EPS 40.60 18.66 65.39 52.70 55.65 46.60 45.13 -1.75%
  YoY % 117.58% -71.46% 24.08% -5.30% 19.42% 3.26% -
  Horiz. % 89.96% 41.35% 144.89% 116.77% 123.31% 103.26% 100.00%
EY 2.46 5.36 1.53 1.90 1.80 2.15 2.22 1.72%
  YoY % -54.10% 250.33% -19.47% 5.56% -16.28% -3.15% -
  Horiz. % 110.81% 241.44% 68.92% 85.59% 81.08% 96.85% 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 1.24 1.22 1.57 1.75 1.98 2.06 2.00 -7.65%
  YoY % 1.64% -22.29% -10.29% -11.62% -3.88% 3.00% -
  Horiz. % 62.00% 61.00% 78.50% 87.50% 99.00% 103.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers