Highlights

[BKAWAN] YoY TTM 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 -     -3.50%    YoY -     65.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 17,093,577 20,485,831 19,938,397 15,945,840 12,263,692 10,369,043 4,876,558 23.24%
  YoY % -16.56% 2.75% 25.04% 30.02% 18.27% 112.63% -
  Horiz. % 350.53% 420.09% 408.86% 326.99% 251.48% 212.63% 100.00%
PBT 1,049,058 1,479,832 1,566,941 1,809,589 1,195,719 1,467,489 1,013,679 0.57%
  YoY % -29.11% -5.56% -13.41% 51.34% -18.52% 44.77% -
  Horiz. % 103.49% 145.99% 154.58% 178.52% 117.96% 144.77% 100.00%
Tax -273,829 -417,840 -101,399 -276,173 -279,050 -282,360 -154,327 10.02%
  YoY % 34.47% -312.08% 63.28% 1.03% 1.17% -82.96% -
  Horiz. % 177.43% 270.75% 65.70% 178.95% 180.82% 182.96% 100.00%
NP 775,229 1,061,992 1,465,542 1,533,416 916,669 1,185,129 859,352 -1.70%
  YoY % -27.00% -27.54% -4.43% 67.28% -22.65% 37.91% -
  Horiz. % 90.21% 123.58% 170.54% 178.44% 106.67% 137.91% 100.00%
NP to SH 393,780 513,439 704,065 728,955 439,203 556,087 573,253 -6.06%
  YoY % -23.31% -27.08% -3.41% 65.97% -21.02% -2.99% -
  Horiz. % 68.69% 89.57% 122.82% 127.16% 76.62% 97.01% 100.00%
Tax Rate 26.10 % 28.24 % 6.47 % 15.26 % 23.34 % 19.24 % 15.22 % 9.40%
  YoY % -7.58% 336.48% -57.60% -34.62% 21.31% 26.41% -
  Horiz. % 171.48% 185.55% 42.51% 100.26% 153.35% 126.41% 100.00%
Total Cost 16,318,348 19,423,839 18,472,855 14,412,424 11,347,023 9,183,914 4,017,206 26.30%
  YoY % -15.99% 5.15% 28.17% 27.02% 23.55% 128.61% -
  Horiz. % 406.21% 483.52% 459.84% 358.77% 282.46% 228.61% 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 59,706 242,111 223,002 203,536 246,251 228,006 270,770 -22.26%
  YoY % -75.34% 8.57% 9.56% -17.35% 8.00% -15.79% -
  Horiz. % 22.05% 89.42% 82.36% 75.17% 90.94% 84.21% 100.00%
Div Payout % 15.16 % 47.15 % 31.67 % 27.92 % 56.07 % 41.00 % 47.23 % -17.25%
  YoY % -67.85% 48.88% 13.43% -50.21% 36.76% -13.19% -
  Horiz. % 32.10% 99.83% 67.05% 59.11% 118.72% 86.81% 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 4.54 % 5.18 % 7.35 % 9.62 % 7.47 % 11.43 % 17.62 % -20.22%
  YoY % -12.36% -29.52% -23.60% 28.78% -34.65% -35.13% -
  Horiz. % 25.77% 29.40% 41.71% 54.60% 42.40% 64.87% 100.00%
ROE 6.78 % 8.05 % 10.62 % 12.75 % 8.85 % 11.61 % 15.04 % -12.43%
  YoY % -15.78% -24.20% -16.71% 44.07% -23.77% -22.81% -
  Horiz. % 45.08% 53.52% 70.61% 84.77% 58.84% 77.19% 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 4,294.42 5,098.87 4,925.18 3,927.57 3,004.75 2,511.31 1,173.49 24.13%
  YoY % -15.78% 3.53% 25.40% 30.71% 19.65% 114.00% -
  Horiz. % 365.95% 434.50% 419.70% 334.69% 256.05% 214.00% 100.00%
EPS 98.93 127.79 173.92 179.55 107.61 134.68 137.95 -5.39%
  YoY % -22.58% -26.52% -3.14% 66.85% -20.10% -2.37% -
  Horiz. % 71.71% 92.64% 126.07% 130.16% 78.01% 97.63% 100.00%
DPS 15.00 60.00 55.00 50.00 60.00 55.00 65.00 -21.67%
  YoY % -75.00% 9.09% 10.00% -16.67% 9.09% -15.38% -
  Horiz. % 23.08% 92.31% 84.62% 76.92% 92.31% 84.62% 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 - 435,951
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3,920.99 4,699.11 4,573.54 3,657.71 2,813.09 2,378.49 1,118.60 23.24%
  YoY % -16.56% 2.75% 25.04% 30.02% 18.27% 112.63% -
  Horiz. % 350.53% 420.09% 408.86% 326.99% 251.48% 212.63% 100.00%
EPS 90.33 117.77 161.50 167.21 100.75 127.56 131.49 -6.06%
  YoY % -23.30% -27.08% -3.41% 65.97% -21.02% -2.99% -
  Horiz. % 68.70% 89.57% 122.82% 127.17% 76.62% 97.01% 100.00%
DPS 13.70 55.54 51.15 46.69 56.49 52.30 62.11 -22.26%
  YoY % -75.33% 8.58% 9.55% -17.35% 8.01% -15.79% -
  Horiz. % 22.06% 89.42% 82.35% 75.17% 90.95% 84.21% 100.00%
NAPS 13.3304 14.6258 15.2105 13.1126 11.3844 10.9865 8.7411 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 0.40 0.35 0.39 0.47 0.61 0.78 1.54 -20.11%
  YoY % 14.29% -10.26% -17.02% -22.95% -21.79% -49.35% -
  Horiz. % 25.97% 22.73% 25.32% 30.52% 39.61% 50.65% 100.00%
P/EPS 17.16 14.16 11.14 10.19 16.95 14.63 13.12 4.57%
  YoY % 21.19% 27.11% 9.32% -39.88% 15.86% 11.51% -
  Horiz. % 130.79% 107.93% 84.91% 77.67% 129.19% 111.51% 100.00%
EY 5.83 7.06 8.97 9.81 5.90 6.84 7.62 -4.36%
  YoY % -17.42% -21.29% -8.56% 66.27% -13.74% -10.24% -
  Horiz. % 76.51% 92.65% 117.72% 128.74% 77.43% 89.76% 100.00%
DY 0.88 3.31 2.84 2.73 3.29 2.79 3.59 -20.88%
  YoY % -73.41% 16.55% 4.03% -17.02% 17.92% -22.28% -
  Horiz. % 24.51% 92.20% 79.11% 76.04% 91.64% 77.72% 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 0.39 0.36 0.37 0.45 0.61 0.79 1.63 -21.20%
  YoY % 8.33% -2.70% -17.78% -26.23% -22.78% -51.53% -
  Horiz. % 23.93% 22.09% 22.70% 27.61% 37.42% 48.47% 100.00%
P/EPS 16.98 14.40 10.58 9.81 16.89 14.69 13.85 3.45%
  YoY % 17.92% 36.11% 7.85% -41.92% 14.98% 6.06% -
  Horiz. % 122.60% 103.97% 76.39% 70.83% 121.95% 106.06% 100.00%
EY 5.89 6.95 9.45 10.19 5.92 6.81 7.22 -3.33%
  YoY % -15.25% -26.46% -7.26% 72.13% -13.07% -5.68% -
  Horiz. % 81.58% 96.26% 130.89% 141.14% 81.99% 94.32% 100.00%
DY 0.89 3.26 2.99 2.84 3.30 2.78 3.40 -20.01%
  YoY % -72.70% 9.03% 5.28% -13.94% 18.71% -18.24% -
  Horiz. % 26.18% 95.88% 87.94% 83.53% 97.06% 81.76% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. Dayang Enterprise Holdings Bhd - Earnings Boosted by Higher Work Orders and Vessels Utilisation MIDF Sector Research
Partners & Brokers