Highlights

[BKAWAN] YoY Quarter Result on 2013-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -21.58%    YoY -     -2.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,814,450 3,159,630 3,023,312 2,307,697 83,053 69,776 55,470 102.28%
  YoY % 20.72% 4.51% 31.01% 2,678.58% 19.03% 25.79% -
  Horiz. % 6,876.60% 5,696.11% 5,450.35% 4,160.26% 149.73% 125.79% 100.00%
PBT 268,488 320,808 450,816 301,343 117,952 190,574 104,550 17.01%
  YoY % -16.31% -28.84% 49.60% 155.48% -38.11% 82.28% -
  Horiz. % 256.80% 306.85% 431.20% 288.23% 112.82% 182.28% 100.00%
Tax -62,761 -74,538 -94,234 -62,716 -4,357 -3,857 -1,814 80.42%
  YoY % 15.80% 20.90% -50.26% -1,339.43% -12.96% -112.62% -
  Horiz. % 3,459.81% 4,109.04% 5,194.82% 3,457.33% 240.19% 212.62% 100.00%
NP 205,727 246,270 356,582 238,627 113,595 186,717 102,736 12.26%
  YoY % -16.46% -30.94% 49.43% 110.07% -39.16% 81.74% -
  Horiz. % 200.25% 239.71% 347.09% 232.27% 110.57% 181.74% 100.00%
NP to SH 94,435 120,892 163,217 108,918 112,060 184,665 102,260 -1.32%
  YoY % -21.88% -25.93% 49.85% -2.80% -39.32% 80.58% -
  Horiz. % 92.35% 118.22% 159.61% 106.51% 109.58% 180.58% 100.00%
Tax Rate 23.38 % 23.23 % 20.90 % 20.81 % 3.69 % 2.02 % 1.74 % 54.13%
  YoY % 0.65% 11.15% 0.43% 463.96% 82.67% 16.09% -
  Horiz. % 1,343.68% 1,335.06% 1,201.15% 1,195.98% 212.07% 116.09% 100.00%
Total Cost 3,608,723 2,913,360 2,666,730 2,069,070 -30,542 -116,941 -47,266 -
  YoY % 23.87% 9.25% 28.89% 6,874.51% 73.88% -147.41% -
  Horiz. % -7,634.92% -6,163.75% -5,641.96% -4,377.50% 64.62% 247.41% 100.00%
Net Worth 5,716,443 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 11.29%
  YoY % 15.18% 3.62% 25.69% 3.87% 10.81% 10.09% -
  Horiz. % 190.08% 165.03% 159.26% 126.71% 121.99% 110.09% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 60,899 61,221 61,934 62,333 62,533 62,782 63,806 -0.77%
  YoY % -0.53% -1.15% -0.64% -0.32% -0.40% -1.60% -
  Horiz. % 95.44% 95.95% 97.07% 97.69% 98.01% 98.40% 100.00%
Div Payout % 64.49 % 50.64 % 37.95 % 57.23 % 55.80 % 34.00 % 62.40 % 0.55%
  YoY % 27.35% 33.44% -33.69% 2.56% 64.12% -45.51% -
  Horiz. % 103.35% 81.15% 60.82% 91.71% 89.42% 54.49% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,716,443 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 3,007,396 11.29%
  YoY % 15.18% 3.62% 25.69% 3.87% 10.81% 10.09% -
  Horiz. % 190.08% 165.03% 159.26% 126.71% 121.99% 110.09% 100.00%
NOSH 405,997 408,143 412,894 415,558 416,889 418,551 425,374 -0.77%
  YoY % -0.53% -1.15% -0.64% -0.32% -0.40% -1.60% -
  Horiz. % 95.44% 95.95% 97.07% 97.69% 98.01% 98.40% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.39 % 7.79 % 11.79 % 10.34 % 136.77 % 267.59 % 185.21 % -44.51%
  YoY % -30.81% -33.93% 14.02% -92.44% -48.89% 44.48% -
  Horiz. % 2.91% 4.21% 6.37% 5.58% 73.85% 144.48% 100.00%
ROE 1.65 % 2.44 % 3.41 % 2.86 % 3.05 % 5.58 % 3.40 % -11.34%
  YoY % -32.38% -28.45% 19.23% -6.23% -45.34% 64.12% -
  Horiz. % 48.53% 71.76% 100.29% 84.12% 89.71% 164.12% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 939.53 774.15 732.22 555.32 19.92 16.67 13.04 103.86%
  YoY % 21.36% 5.73% 31.86% 2,687.75% 19.50% 27.84% -
  Horiz. % 7,204.98% 5,936.73% 5,615.18% 4,258.59% 152.76% 127.84% 100.00%
EPS 23.26 29.62 39.53 26.21 26.88 44.12 24.04 -0.55%
  YoY % -21.47% -25.07% 50.82% -2.49% -39.08% 83.53% -
  Horiz. % 96.76% 123.21% 164.43% 109.03% 111.81% 183.53% 100.00%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 14.0800 12.1600 11.6000 9.1700 8.8000 7.9100 7.0700 12.15%
  YoY % 15.79% 4.83% 26.50% 4.20% 11.25% 11.88% -
  Horiz. % 199.15% 171.99% 164.07% 129.70% 124.47% 111.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 874.97 724.77 693.50 529.35 19.05 16.01 12.72 102.29%
  YoY % 20.72% 4.51% 31.01% 2,678.74% 18.99% 25.86% -
  Horiz. % 6,878.69% 5,697.88% 5,452.04% 4,161.56% 149.76% 125.86% 100.00%
EPS 21.66 27.73 37.44 24.98 25.70 42.36 23.46 -1.32%
  YoY % -21.89% -25.93% 49.88% -2.80% -39.33% 80.56% -
  Horiz. % 92.33% 118.20% 159.59% 106.48% 109.55% 180.56% 100.00%
DPS 13.97 14.04 14.21 14.30 14.34 14.40 14.64 -0.78%
  YoY % -0.50% -1.20% -0.63% -0.28% -0.42% -1.64% -
  Horiz. % 95.42% 95.90% 97.06% 97.68% 97.95% 98.36% 100.00%
NAPS 13.1126 11.3844 10.9865 8.7411 8.4152 7.5943 6.8985 11.29%
  YoY % 15.18% 3.62% 25.69% 3.87% 10.81% 10.09% -
  Horiz. % 190.08% 165.03% 159.26% 126.71% 121.99% 110.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 18.3000 18.2400 19.7000 18.1000 18.6800 15.2400 10.6800 -
P/RPS 1.95 2.36 2.69 3.26 93.77 91.42 81.90 -46.33%
  YoY % -17.37% -12.27% -17.48% -96.52% 2.57% 11.62% -
  Horiz. % 2.38% 2.88% 3.28% 3.98% 114.49% 111.62% 100.00%
P/EPS 78.68 61.58 49.84 69.06 69.49 34.54 44.43 9.98%
  YoY % 27.77% 23.56% -27.83% -0.62% 101.19% -22.26% -
  Horiz. % 177.09% 138.60% 112.18% 155.44% 156.40% 77.74% 100.00%
EY 1.27 1.62 2.01 1.45 1.44 2.90 2.25 -9.08%
  YoY % -21.60% -19.40% 38.62% 0.69% -50.34% 28.89% -
  Horiz. % 56.44% 72.00% 89.33% 64.44% 64.00% 128.89% 100.00%
DY 0.82 0.82 0.76 0.83 0.80 0.98 1.40 -8.52%
  YoY % 0.00% 7.89% -8.43% 3.75% -18.37% -30.00% -
  Horiz. % 58.57% 58.57% 54.29% 59.29% 57.14% 70.00% 100.00%
P/NAPS 1.30 1.50 1.70 1.97 2.12 1.93 1.51 -2.46%
  YoY % -13.33% -11.76% -13.71% -7.08% 9.84% 27.81% -
  Horiz. % 86.09% 99.34% 112.58% 130.46% 140.40% 127.81% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 -
Price 17.6200 18.1800 19.7800 19.1000 17.9000 16.2200 10.4000 -
P/RPS 1.88 2.35 2.70 3.44 89.85 97.30 79.75 -46.42%
  YoY % -20.00% -12.96% -21.51% -96.17% -7.66% 22.01% -
  Horiz. % 2.36% 2.95% 3.39% 4.31% 112.66% 122.01% 100.00%
P/EPS 75.75 61.38 50.04 72.87 66.59 36.76 43.26 9.78%
  YoY % 23.41% 22.66% -31.33% 9.43% 81.15% -15.03% -
  Horiz. % 175.10% 141.89% 115.67% 168.45% 153.93% 84.97% 100.00%
EY 1.32 1.63 2.00 1.37 1.50 2.72 2.31 -8.90%
  YoY % -19.02% -18.50% 45.99% -8.67% -44.85% 17.75% -
  Horiz. % 57.14% 70.56% 86.58% 59.31% 64.94% 117.75% 100.00%
DY 0.85 0.83 0.76 0.79 0.84 0.92 1.44 -8.40%
  YoY % 2.41% 9.21% -3.80% -5.95% -8.70% -36.11% -
  Horiz. % 59.03% 57.64% 52.78% 54.86% 58.33% 63.89% 100.00%
P/NAPS 1.25 1.50 1.71 2.08 2.03 2.05 1.47 -2.66%
  YoY % -16.67% -12.28% -17.79% 2.46% -0.98% 39.46% -
  Horiz. % 85.03% 102.04% 116.33% 141.50% 138.10% 139.46% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers