Highlights

[BKAWAN] YoY Quarter Result on 2016-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     -75.63%    YoY -     -21.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,079,585 4,829,718 5,603,935 3,814,450 3,159,630 3,023,312 2,307,697 9.96%
  YoY % -15.53% -13.82% 46.91% 20.72% 4.51% 31.01% -
  Horiz. % 176.78% 209.29% 242.84% 165.29% 136.92% 131.01% 100.00%
PBT 218,728 322,445 437,701 268,488 320,808 450,816 301,343 -5.20%
  YoY % -32.17% -26.33% 63.02% -16.31% -28.84% 49.60% -
  Horiz. % 72.58% 107.00% 145.25% 89.10% 106.46% 149.60% 100.00%
Tax -52,170 -91,664 -102,552 -62,761 -74,538 -94,234 -62,716 -3.02%
  YoY % 43.09% 10.62% -63.40% 15.80% 20.90% -50.26% -
  Horiz. % 83.18% 146.16% 163.52% 100.07% 118.85% 150.26% 100.00%
NP 166,558 230,781 335,149 205,727 246,270 356,582 238,627 -5.81%
  YoY % -27.83% -31.14% 62.91% -16.46% -30.94% 49.43% -
  Horiz. % 69.80% 96.71% 140.45% 86.21% 103.20% 149.43% 100.00%
NP to SH 79,288 109,752 163,315 94,435 120,892 163,217 108,918 -5.15%
  YoY % -27.76% -32.80% 72.94% -21.88% -25.93% 49.85% -
  Horiz. % 72.80% 100.77% 149.94% 86.70% 110.99% 149.85% 100.00%
Tax Rate 23.85 % 28.43 % 23.43 % 23.38 % 23.23 % 20.90 % 20.81 % 2.30%
  YoY % -16.11% 21.34% 0.21% 0.65% 11.15% 0.43% -
  Horiz. % 114.61% 136.62% 112.59% 112.35% 111.63% 100.43% 100.00%
Total Cost 3,913,027 4,598,937 5,268,786 3,608,723 2,913,360 2,666,730 2,069,070 11.20%
  YoY % -14.91% -12.71% 46.00% 23.87% 9.25% 28.89% -
  Horiz. % 189.12% 222.27% 254.65% 174.41% 140.81% 128.89% 100.00%
Net Worth 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 7.28%
  YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% -
  Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 59,706 60,265 60,723 60,899 61,221 61,934 62,333 -0.71%
  YoY % -0.93% -0.75% -0.29% -0.53% -1.15% -0.64% -
  Horiz. % 95.78% 96.68% 97.42% 97.70% 98.22% 99.36% 100.00%
Div Payout % 75.30 % 54.91 % 37.18 % 64.49 % 50.64 % 37.95 % 57.23 % 4.68%
  YoY % 37.13% 47.69% -42.35% 27.35% 33.44% -33.69% -
  Horiz. % 131.57% 95.95% 64.97% 112.69% 88.49% 66.31% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 7.28%
  YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% -
  Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
NOSH 398,042 401,772 404,826 405,997 408,143 412,894 415,558 -0.71%
  YoY % -0.93% -0.75% -0.29% -0.53% -1.15% -0.64% -
  Horiz. % 95.78% 96.68% 97.42% 97.70% 98.22% 99.36% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.08 % 4.78 % 5.98 % 5.39 % 7.79 % 11.79 % 10.34 % -14.35%
  YoY % -14.64% -20.07% 10.95% -30.81% -33.93% 14.02% -
  Horiz. % 39.46% 46.23% 57.83% 52.13% 75.34% 114.02% 100.00%
ROE 1.36 % 1.72 % 2.46 % 1.65 % 2.44 % 3.41 % 2.86 % -11.65%
  YoY % -20.93% -30.08% 49.09% -32.38% -28.45% 19.23% -
  Horiz. % 47.55% 60.14% 86.01% 57.69% 85.31% 119.23% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,024.91 1,202.10 1,384.28 939.53 774.15 732.22 555.32 10.75%
  YoY % -14.74% -13.16% 47.34% 21.36% 5.73% 31.86% -
  Horiz. % 184.56% 216.47% 249.28% 169.19% 139.41% 131.86% 100.00%
EPS 19.92 27.32 40.34 23.26 29.62 39.53 26.21 -4.47%
  YoY % -27.09% -32.28% 73.43% -21.47% -25.07% 50.82% -
  Horiz. % 76.00% 104.24% 153.91% 88.74% 113.01% 150.82% 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 14.6000 15.8700 16.3800 14.0800 12.1600 11.6000 9.1700 8.06%
  YoY % -8.00% -3.11% 16.34% 15.79% 4.83% 26.50% -
  Horiz. % 159.21% 173.06% 178.63% 153.54% 132.61% 126.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 919.52 1,088.59 1,263.10 859.76 712.16 681.44 520.14 9.96%
  YoY % -15.53% -13.82% 46.91% 20.73% 4.51% 31.01% -
  Horiz. % 176.78% 209.29% 242.84% 165.29% 136.92% 131.01% 100.00%
EPS 17.87 24.74 36.81 21.29 27.25 36.79 24.55 -5.15%
  YoY % -27.77% -32.79% 72.90% -21.87% -25.93% 49.86% -
  Horiz. % 72.79% 100.77% 149.94% 86.72% 111.00% 149.86% 100.00%
DPS 13.46 13.58 13.69 13.73 13.80 13.96 14.05 -0.71%
  YoY % -0.88% -0.80% -0.29% -0.51% -1.15% -0.64% -
  Horiz. % 95.80% 96.65% 97.44% 97.72% 98.22% 99.36% 100.00%
NAPS 13.0986 14.3714 14.9460 12.8846 11.1864 10.7954 8.5891 7.28%
  YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% -
  Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 16.9800 18.1000 19.3800 18.3000 18.2400 19.7000 18.1000 -
P/RPS 1.66 1.51 1.40 1.95 2.36 2.69 3.26 -10.63%
  YoY % 9.93% 7.86% -28.21% -17.37% -12.27% -17.48% -
  Horiz. % 50.92% 46.32% 42.94% 59.82% 72.39% 82.52% 100.00%
P/EPS 85.24 66.26 48.04 78.68 61.58 49.84 69.06 3.57%
  YoY % 28.64% 37.93% -38.94% 27.77% 23.56% -27.83% -
  Horiz. % 123.43% 95.95% 69.56% 113.93% 89.17% 72.17% 100.00%
EY 1.17 1.51 2.08 1.27 1.62 2.01 1.45 -3.51%
  YoY % -22.52% -27.40% 63.78% -21.60% -19.40% 38.62% -
  Horiz. % 80.69% 104.14% 143.45% 87.59% 111.72% 138.62% 100.00%
DY 0.88 0.83 0.77 0.82 0.82 0.76 0.83 0.98%
  YoY % 6.02% 7.79% -6.10% 0.00% 7.89% -8.43% -
  Horiz. % 106.02% 100.00% 92.77% 98.80% 98.80% 91.57% 100.00%
P/NAPS 1.16 1.14 1.18 1.30 1.50 1.70 1.97 -8.44%
  YoY % 1.75% -3.39% -9.23% -13.33% -11.76% -13.71% -
  Horiz. % 58.88% 57.87% 59.90% 65.99% 76.14% 86.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 -
Price 16.8000 18.4000 18.4000 17.6200 18.1800 19.7800 19.1000 -
P/RPS 1.64 1.53 1.33 1.88 2.35 2.70 3.44 -11.61%
  YoY % 7.19% 15.04% -29.26% -20.00% -12.96% -21.51% -
  Horiz. % 47.67% 44.48% 38.66% 54.65% 68.31% 78.49% 100.00%
P/EPS 84.34 67.36 45.61 75.75 61.38 50.04 72.87 2.47%
  YoY % 25.21% 47.69% -39.79% 23.41% 22.66% -31.33% -
  Horiz. % 115.74% 92.44% 62.59% 103.95% 84.23% 68.67% 100.00%
EY 1.19 1.48 2.19 1.32 1.63 2.00 1.37 -2.32%
  YoY % -19.59% -32.42% 65.91% -19.02% -18.50% 45.99% -
  Horiz. % 86.86% 108.03% 159.85% 96.35% 118.98% 145.99% 100.00%
DY 0.89 0.82 0.82 0.85 0.83 0.76 0.79 2.01%
  YoY % 8.54% 0.00% -3.53% 2.41% 9.21% -3.80% -
  Horiz. % 112.66% 103.80% 103.80% 107.59% 105.06% 96.20% 100.00%
P/NAPS 1.15 1.16 1.12 1.25 1.50 1.71 2.08 -9.40%
  YoY % -0.86% 3.57% -10.40% -16.67% -12.28% -17.79% -
  Horiz. % 55.29% 55.77% 53.85% 60.10% 72.12% 82.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers