Highlights

[BKAWAN] YoY Quarter Result on 2014-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     28.76%    YoY -     -25.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 5,341,646 5,629,920 4,450,259 3,214,547 2,586,837 2,399,654 84,281 99.55%
  YoY % -5.12% 26.51% 38.44% 24.27% 7.80% 2,747.21% -
  Horiz. % 6,337.90% 6,679.94% 5,280.26% 3,814.08% 3,069.30% 2,847.21% 100.00%
PBT 486,760 513,803 938,661 318,274 409,828 377,603 172,959 18.80%
  YoY % -5.26% -45.26% 194.92% -22.34% 8.53% 118.32% -
  Horiz. % 281.43% 297.07% 542.71% 184.02% 236.95% 218.32% 100.00%
Tax -109,605 -104,285 -88,368 -71,472 -83,292 -85,807 -3,540 77.11%
  YoY % -5.10% -18.01% -23.64% 14.19% 2.93% -2,323.93% -
  Horiz. % 3,096.19% 2,945.90% 2,496.27% 2,018.98% 2,352.88% 2,423.93% 100.00%
NP 377,155 409,518 850,293 246,802 326,536 291,796 169,419 14.25%
  YoY % -7.90% -51.84% 244.52% -24.42% 11.91% 72.23% -
  Horiz. % 222.62% 241.72% 501.89% 145.68% 192.74% 172.23% 100.00%
NP to SH 177,899 197,543 387,526 116,954 156,972 138,893 168,185 0.94%
  YoY % -9.94% -49.02% 231.35% -25.49% 13.02% -17.42% -
  Horiz. % 105.78% 117.46% 230.42% 69.54% 93.33% 82.58% 100.00%
Tax Rate 22.52 % 20.30 % 9.41 % 22.46 % 20.32 % 22.72 % 2.05 % 49.04%
  YoY % 10.94% 115.73% -58.10% 10.53% -10.56% 1,008.29% -
  Horiz. % 1,098.54% 990.24% 459.02% 1,095.61% 991.22% 1,108.29% 100.00%
Total Cost 4,964,491 5,220,402 3,599,966 2,967,745 2,260,301 2,107,858 -85,138 -
  YoY % -4.90% 45.01% 21.30% 31.30% 7.23% 2,575.81% -
  Horiz. % -5,831.11% -6,131.69% -4,228.39% -3,485.81% -2,654.87% -2,475.81% 100.00%
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.72%
  YoY % 2.84% 8.56% 22.07% 3.27% 20.98% 2.51% -
  Horiz. % 174.52% 169.71% 156.33% 128.06% 124.01% 102.51% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.72%
  YoY % 2.84% 8.56% 22.07% 3.27% 20.98% 2.51% -
  Horiz. % 174.52% 169.71% 156.33% 128.06% 124.01% 102.51% 100.00%
NOSH 402,423 405,084 406,296 408,501 413,628 415,971 416,918 -0.59%
  YoY % -0.66% -0.30% -0.54% -1.24% -0.56% -0.23% -
  Horiz. % 96.52% 97.16% 97.45% 97.98% 99.21% 99.77% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.06 % 7.27 % 19.11 % 7.68 % 12.62 % 12.16 % 201.02 % -42.74%
  YoY % -2.89% -61.96% 148.83% -39.14% 3.78% -93.95% -
  Horiz. % 3.51% 3.62% 9.51% 3.82% 6.28% 6.05% 100.00%
ROE 2.68 % 3.06 % 6.52 % 2.40 % 3.33 % 3.56 % 4.42 % -7.99%
  YoY % -12.42% -53.07% 171.67% -27.93% -6.46% -19.46% -
  Horiz. % 60.63% 69.23% 147.51% 54.30% 75.34% 80.54% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,327.37 1,389.82 1,095.32 786.91 625.40 576.88 20.22 100.72%
  YoY % -4.49% 26.89% 39.19% 25.83% 8.41% 2,753.02% -
  Horiz. % 6,564.64% 6,873.49% 5,417.01% 3,891.74% 3,092.98% 2,853.02% 100.00%
EPS 44.21 48.77 95.38 28.63 37.95 33.39 40.34 1.54%
  YoY % -9.35% -48.87% 233.15% -24.56% 13.66% -17.23% -
  Horiz. % 109.59% 120.90% 236.44% 70.97% 94.08% 82.77% 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 16.4900 15.9300 14.6300 11.9200 11.4000 9.3700 9.1200 10.37%
  YoY % 3.52% 8.89% 22.73% 4.56% 21.66% 2.74% -
  Horiz. % 180.81% 174.67% 160.42% 130.70% 125.00% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,225.29 1,291.41 1,020.82 737.36 593.38 550.44 19.33 99.55%
  YoY % -5.12% 26.51% 38.44% 24.26% 7.80% 2,747.59% -
  Horiz. % 6,338.80% 6,680.86% 5,281.01% 3,814.59% 3,069.74% 2,847.59% 100.00%
EPS 40.81 45.31 88.89 26.83 36.01 31.86 38.58 0.94%
  YoY % -9.93% -49.03% 231.31% -25.49% 13.03% -17.42% -
  Horiz. % 105.78% 117.44% 230.40% 69.54% 93.34% 82.58% 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 15.2218 14.8021 13.6348 11.1695 10.8163 8.9406 8.7218 9.72%
  YoY % 2.84% 8.56% 22.07% 3.27% 20.98% 2.51% -
  Horiz. % 174.53% 169.71% 156.33% 128.06% 124.01% 102.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 19.6000 18.4000 17.5000 17.3400 19.6000 19.0000 17.4600 -
P/RPS 1.48 1.32 1.60 2.20 3.13 3.29 86.37 -49.19%
  YoY % 12.12% -17.50% -27.27% -29.71% -4.86% -96.19% -
  Horiz. % 1.71% 1.53% 1.85% 2.55% 3.62% 3.81% 100.00%
P/EPS 44.34 37.73 18.35 60.57 51.65 56.90 43.28 0.40%
  YoY % 17.52% 105.61% -69.70% 17.27% -9.23% 31.47% -
  Horiz. % 102.45% 87.18% 42.40% 139.95% 119.34% 131.47% 100.00%
EY 2.26 2.65 5.45 1.65 1.94 1.76 2.31 -0.36%
  YoY % -14.72% -51.38% 230.30% -14.95% 10.23% -23.81% -
  Horiz. % 97.84% 114.72% 235.93% 71.43% 83.98% 76.19% 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 1.19 1.16 1.20 1.45 1.72 2.03 1.91 -7.58%
  YoY % 2.59% -3.33% -17.24% -15.70% -15.27% 6.28% -
  Horiz. % 62.30% 60.73% 62.83% 75.92% 90.05% 106.28% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 -
Price 19.4800 19.8000 17.8000 18.7200 20.0000 18.5800 18.8000 -
P/RPS 1.47 1.42 1.63 2.38 3.20 3.22 93.00 -49.87%
  YoY % 3.52% -12.88% -31.51% -25.62% -0.62% -96.54% -
  Horiz. % 1.58% 1.53% 1.75% 2.56% 3.44% 3.46% 100.00%
P/EPS 44.07 40.60 18.66 65.39 52.70 55.65 46.60 -0.93%
  YoY % 8.55% 117.58% -71.46% 24.08% -5.30% 19.42% -
  Horiz. % 94.57% 87.12% 40.04% 140.32% 113.09% 119.42% 100.00%
EY 2.27 2.46 5.36 1.53 1.90 1.80 2.15 0.91%
  YoY % -7.72% -54.10% 250.33% -19.47% 5.56% -16.28% -
  Horiz. % 105.58% 114.42% 249.30% 71.16% 88.37% 83.72% 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 1.18 1.24 1.22 1.57 1.75 1.98 2.06 -8.86%
  YoY % -4.84% 1.64% -22.29% -10.29% -11.62% -3.88% -
  Horiz. % 57.28% 60.19% 59.22% 76.21% 84.95% 96.12% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers