Highlights

[BKAWAN] YoY Quarter Result on 2014-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     3.98%    YoY -     49.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 5,603,935 3,814,450 3,159,630 3,023,312 2,307,697 83,053 69,776 107.57%
  YoY % 46.91% 20.72% 4.51% 31.01% 2,678.58% 19.03% -
  Horiz. % 8,031.32% 5,466.71% 4,528.25% 4,332.88% 3,307.29% 119.03% 100.00%
PBT 437,701 268,488 320,808 450,816 301,343 117,952 190,574 14.85%
  YoY % 63.02% -16.31% -28.84% 49.60% 155.48% -38.11% -
  Horiz. % 229.68% 140.88% 168.34% 236.56% 158.12% 61.89% 100.00%
Tax -102,552 -62,761 -74,538 -94,234 -62,716 -4,357 -3,857 72.68%
  YoY % -63.40% 15.80% 20.90% -50.26% -1,339.43% -12.96% -
  Horiz. % 2,658.85% 1,627.20% 1,932.54% 2,443.19% 1,626.03% 112.96% 100.00%
NP 335,149 205,727 246,270 356,582 238,627 113,595 186,717 10.23%
  YoY % 62.91% -16.46% -30.94% 49.43% 110.07% -39.16% -
  Horiz. % 179.50% 110.18% 131.89% 190.97% 127.80% 60.84% 100.00%
NP to SH 163,315 94,435 120,892 163,217 108,918 112,060 184,665 -2.03%
  YoY % 72.94% -21.88% -25.93% 49.85% -2.80% -39.32% -
  Horiz. % 88.44% 51.14% 65.47% 88.39% 58.98% 60.68% 100.00%
Tax Rate 23.43 % 23.38 % 23.23 % 20.90 % 20.81 % 3.69 % 2.02 % 50.40%
  YoY % 0.21% 0.65% 11.15% 0.43% 463.96% 82.67% -
  Horiz. % 1,159.90% 1,157.43% 1,150.00% 1,034.65% 1,030.20% 182.67% 100.00%
Total Cost 5,268,786 3,608,723 2,913,360 2,666,730 2,069,070 -30,542 -116,941 -
  YoY % 46.00% 23.87% 9.25% 28.89% 6,874.51% 73.88% -
  Horiz. % -4,505.51% -3,085.93% -2,491.31% -2,280.41% -1,769.33% 26.12% 100.00%
Net Worth 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 12.26%
  YoY % 16.00% 15.18% 3.62% 25.69% 3.87% 10.81% -
  Horiz. % 200.29% 172.66% 149.91% 144.67% 115.10% 110.81% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 60,723 60,899 61,221 61,934 62,333 62,533 62,782 -0.55%
  YoY % -0.29% -0.53% -1.15% -0.64% -0.32% -0.40% -
  Horiz. % 96.72% 97.00% 97.51% 98.65% 99.28% 99.60% 100.00%
Div Payout % 37.18 % 64.49 % 50.64 % 37.95 % 57.23 % 55.80 % 34.00 % 1.50%
  YoY % -42.35% 27.35% 33.44% -33.69% 2.56% 64.12% -
  Horiz. % 109.35% 189.68% 148.94% 111.62% 168.32% 164.12% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 3,668,631 3,310,743 12.26%
  YoY % 16.00% 15.18% 3.62% 25.69% 3.87% 10.81% -
  Horiz. % 200.29% 172.66% 149.91% 144.67% 115.10% 110.81% 100.00%
NOSH 404,826 405,997 408,143 412,894 415,558 416,889 418,551 -0.55%
  YoY % -0.29% -0.53% -1.15% -0.64% -0.32% -0.40% -
  Horiz. % 96.72% 97.00% 97.51% 98.65% 99.28% 99.60% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.98 % 5.39 % 7.79 % 11.79 % 10.34 % 136.77 % 267.59 % -46.90%
  YoY % 10.95% -30.81% -33.93% 14.02% -92.44% -48.89% -
  Horiz. % 2.23% 2.01% 2.91% 4.41% 3.86% 51.11% 100.00%
ROE 2.46 % 1.65 % 2.44 % 3.41 % 2.86 % 3.05 % 5.58 % -12.75%
  YoY % 49.09% -32.38% -28.45% 19.23% -6.23% -45.34% -
  Horiz. % 44.09% 29.57% 43.73% 61.11% 51.25% 54.66% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1,384.28 939.53 774.15 732.22 555.32 19.92 16.67 108.73%
  YoY % 47.34% 21.36% 5.73% 31.86% 2,687.75% 19.50% -
  Horiz. % 8,304.02% 5,636.05% 4,643.97% 4,392.44% 3,331.25% 119.50% 100.00%
EPS 40.34 23.26 29.62 39.53 26.21 26.88 44.12 -1.48%
  YoY % 73.43% -21.47% -25.07% 50.82% -2.49% -39.08% -
  Horiz. % 91.43% 52.72% 67.14% 89.60% 59.41% 60.92% 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 16.3800 14.0800 12.1600 11.6000 9.1700 8.8000 7.9100 12.89%
  YoY % 16.34% 15.79% 4.83% 26.50% 4.20% 11.25% -
  Horiz. % 207.08% 178.00% 153.73% 146.65% 115.93% 111.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1,285.45 874.97 724.77 693.50 529.35 19.05 16.01 107.57%
  YoY % 46.91% 20.72% 4.51% 31.01% 2,678.74% 18.99% -
  Horiz. % 8,029.04% 5,465.15% 4,526.98% 4,331.67% 3,306.37% 118.99% 100.00%
EPS 37.46 21.66 27.73 37.44 24.98 25.70 42.36 -2.03%
  YoY % 72.95% -21.89% -25.93% 49.88% -2.80% -39.33% -
  Horiz. % 88.43% 51.13% 65.46% 88.39% 58.97% 60.67% 100.00%
DPS 13.93 13.97 14.04 14.21 14.30 14.34 14.40 -0.55%
  YoY % -0.29% -0.50% -1.20% -0.63% -0.28% -0.42% -
  Horiz. % 96.74% 97.01% 97.50% 98.68% 99.31% 99.58% 100.00%
NAPS 15.2105 13.1126 11.3844 10.9865 8.7411 8.4152 7.5943 12.26%
  YoY % 16.00% 15.18% 3.62% 25.69% 3.87% 10.81% -
  Horiz. % 200.29% 172.66% 149.91% 144.67% 115.10% 110.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 19.3800 18.3000 18.2400 19.7000 18.1000 18.6800 15.2400 -
P/RPS 1.40 1.95 2.36 2.69 3.26 93.77 91.42 -50.14%
  YoY % -28.21% -17.37% -12.27% -17.48% -96.52% 2.57% -
  Horiz. % 1.53% 2.13% 2.58% 2.94% 3.57% 102.57% 100.00%
P/EPS 48.04 78.68 61.58 49.84 69.06 69.49 34.54 5.65%
  YoY % -38.94% 27.77% 23.56% -27.83% -0.62% 101.19% -
  Horiz. % 139.09% 227.79% 178.29% 144.30% 199.94% 201.19% 100.00%
EY 2.08 1.27 1.62 2.01 1.45 1.44 2.90 -5.38%
  YoY % 63.78% -21.60% -19.40% 38.62% 0.69% -50.34% -
  Horiz. % 71.72% 43.79% 55.86% 69.31% 50.00% 49.66% 100.00%
DY 0.77 0.82 0.82 0.76 0.83 0.80 0.98 -3.94%
  YoY % -6.10% 0.00% 7.89% -8.43% 3.75% -18.37% -
  Horiz. % 78.57% 83.67% 83.67% 77.55% 84.69% 81.63% 100.00%
P/NAPS 1.18 1.30 1.50 1.70 1.97 2.12 1.93 -7.87%
  YoY % -9.23% -13.33% -11.76% -13.71% -7.08% 9.84% -
  Horiz. % 61.14% 67.36% 77.72% 88.08% 102.07% 109.84% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 -
Price 18.4000 17.6200 18.1800 19.7800 19.1000 17.9000 16.2200 -
P/RPS 1.33 1.88 2.35 2.70 3.44 89.85 97.30 -51.07%
  YoY % -29.26% -20.00% -12.96% -21.51% -96.17% -7.66% -
  Horiz. % 1.37% 1.93% 2.42% 2.77% 3.54% 92.34% 100.00%
P/EPS 45.61 75.75 61.38 50.04 72.87 66.59 36.76 3.66%
  YoY % -39.79% 23.41% 22.66% -31.33% 9.43% 81.15% -
  Horiz. % 124.08% 206.07% 166.97% 136.13% 198.23% 181.15% 100.00%
EY 2.19 1.32 1.63 2.00 1.37 1.50 2.72 -3.54%
  YoY % 65.91% -19.02% -18.50% 45.99% -8.67% -44.85% -
  Horiz. % 80.51% 48.53% 59.93% 73.53% 50.37% 55.15% 100.00%
DY 0.82 0.85 0.83 0.76 0.79 0.84 0.92 -1.90%
  YoY % -3.53% 2.41% 9.21% -3.80% -5.95% -8.70% -
  Horiz. % 89.13% 92.39% 90.22% 82.61% 85.87% 91.30% 100.00%
P/NAPS 1.12 1.25 1.50 1.71 2.08 2.03 2.05 -9.58%
  YoY % -10.40% -16.67% -12.28% -17.79% 2.46% -0.98% -
  Horiz. % 54.63% 60.98% 73.17% 83.41% 101.46% 99.02% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers