[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

30-Jun-2014 [#3]

Profit Trend

QoQ- 34.52%

YoY- 20.2%

Quarter Report

BKB FY2014 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	6,374,177	3,214,547	11,499,664	8,629,624	5,610,149	2,586,837	9,466,245	-23.19%
YoY %	98.29%	-72.05%	33.26%	53.82%	116.87%	-72.67%	-	-
Horiz. %	67.34%	33.96%	121.48%	91.16%	59.26%	27.33%	100.00%	-
PBT	639,082	318,274	1,417,281	1,160,151	860,644	409,828	1,285,791	-37.28%
YoY %	100.80%	-77.54%	22.16%	34.80%	110.00%	-68.13%	-	-
Horiz. %	49.70%	24.75%	110.23%	90.23%	66.93%	31.87%	100.00%	-
Tax	-146,010	-71,472	-310,566	-242,409	-177,526	-83,292	-253,357	-30.77%
YoY %	-104.29%	76.99%	-28.12%	-36.55%	-113.14%	67.12%	-	-
Horiz. %	57.63%	28.21%	122.58%	95.68%	70.07%	32.88%	100.00%	-
NP	493,072	246,802	1,106,715	917,742	683,118	326,536	1,032,434	-38.92%
YoY %	99.78%	-77.70%	20.59%	34.35%	109.20%	-68.37%	-	-
Horiz. %	47.76%	23.90%	107.19%	88.89%	66.17%	31.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	237,846	116,954	521,546	430,717	320,189	156,972	483,709	-37.72%
YoY %	103.37%	-77.58%	21.09%	34.52%	103.98%	-67.55%	-	-
Horiz. %	49.17%	24.18%	107.82%	89.04%	66.19%	32.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.85%	22.46%	21.91%	20.89%	20.63%	20.32%	19.70%	-
YoY %	1.74%	2.51%	4.88%	1.26%	1.53%	3.15%	-	-
Horiz. %	115.99%	114.01%	111.22%	106.04%	104.72%	103.15%	100.00%	-
Total Cost	5,881,105	2,967,745	10,392,949	7,711,882	4,927,031	2,260,301	8,433,811	-21.38%
YoY %	98.17%	-71.44%	34.77%	56.52%	117.98%	-73.20%	-	-
Horiz. %	69.73%	35.19%	123.23%	91.44%	58.42%	26.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,962,607	4,869,338	4,657,614	4,664,522	4,789,416	4,715,364	4,570,577	5.64%
YoY %	1.92%	4.55%	-0.15%	-2.61%	1.57%	3.17%	-	-
Horiz. %	108.58%	106.54%	101.90%	102.06%	104.79%	103.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	61,216	-	246,652	61,754	61,932	-	228,321	-58.45%
YoY %	0.00%	-	299.41%	-0.29%	0.00%	-	-	-
Horiz. %	26.81%	-	108.03%	27.05%	27.12%	-	100.00%	-
Div Payout %	25.74%	-	47.29%	14.34%	19.34%	-	47.20%	-
YoY %	0.00%	-	229.78%	-25.85%	0.00%	-	-	-
Horiz. %	54.53%	-	100.19%	30.38%	40.97%	-	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	4,962,607	4,869,338	4,657,614	4,664,522	4,789,416	4,715,364	4,570,577	5.64%
YoY %	1.92%	4.55%	-0.15%	-2.61%	1.57%	3.17%	-	-
Horiz. %	108.58%	106.54%	101.90%	102.06%	104.79%	103.17%	100.00%	-
NOSH	408,109	408,501	411,086	411,696	412,880	413,628	415,129	-1.13%
YoY %	-0.10%	-0.63%	-0.15%	-0.29%	-0.18%	-0.36%	-	-
Horiz. %	98.31%	98.40%	99.03%	99.17%	99.46%	99.64%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	7.74%	7.68%	9.62%	10.63%	12.18%	12.62%	10.91%	-
YoY %	0.78%	-20.17%	-9.50%	-12.73%	-3.49%	15.67%	-	-
Horiz. %	70.94%	70.39%	88.18%	97.43%	111.64%	115.67%	100.00%	-
ROE	4.79%	2.40%	11.20%	9.23%	6.69%	3.33%	10.58%	-
YoY %	99.58%	-78.57%	21.34%	37.97%	100.90%	-68.53%	-	-
Horiz. %	45.27%	22.68%	105.86%	87.24%	63.23%	31.47%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	1,561.88	786.91	2,797.38	2,096.11	1,358.78	625.40	2,280.31	-22.31%
YoY %	98.48%	-71.87%	33.46%	54.26%	117.27%	-72.57%	-	-
Horiz. %	68.49%	34.51%	122.68%	91.92%	59.59%	27.43%	100.00%	-
EPS	58.28	28.63	126.87	104.62	77.55	37.95	116.52	-37.01%
YoY %	103.56%	-77.43%	21.27%	34.91%	104.35%	-67.43%	-	-
Horiz. %	50.02%	24.57%	108.88%	89.79%	66.56%	32.57%	100.00%	-
DPS	15.00	0.00	60.00	15.00	15.00	0.00	55.00	-57.97%
YoY %	0.00%	0.00%	300.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	27.27%	0.00%	109.09%	27.27%	27.27%	0.00%	100.00%	-
NAPS	12.16	11.92	11.33	11.33	11.60	11.40	11.01	6.85%
YoY %	2.01%	5.21%	0.00%	-2.33%	1.75%	3.54%	-	-
Horiz. %	110.45%	108.27%	102.91%	102.91%	105.36%	103.54%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 411,649
RPS	1,436.71	724.54	2,591.96	1,945.07	1,264.50	583.06	2,133.64	-23.19%
YoY %	98.29%	-72.05%	33.26%	53.82%	116.87%	-72.67%	-	-
Horiz. %	67.34%	33.96%	121.48%	91.16%	59.26%	27.33%	100.00%	-
EPS	53.61	26.36	117.55	97.08	72.17	35.38	109.03	-37.73%
YoY %	103.38%	-77.58%	21.09%	34.52%	103.99%	-67.55%	-	-
Horiz. %	49.17%	24.18%	107.81%	89.04%	66.19%	32.45%	100.00%	-
DPS	13.80	0.00	55.59	13.92	13.96	0.00	51.46	-58.44%
YoY %	0.00%	0.00%	299.35%	-0.29%	0.00%	0.00%	-	-
Horiz. %	26.82%	0.00%	108.03%	27.05%	27.13%	0.00%	100.00%	-
NAPS	11.1855	10.9752	10.498	10.5136	10.7951	10.6282	10.3018	5.64%
YoY %	1.92%	4.55%	-0.15%	-2.61%	1.57%	3.17%	-	-
Horiz. %	108.58%	106.54%	101.90%	102.06%	104.79%	103.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	18.24	17.34	19.10	19.80	19.70	19.60	18.50	-
P/RPS	1.17	2.20	0.68	0.94	1.45	3.13	0.81	27.80%
YoY %	-46.82%	223.53%	-27.66%	-35.17%	-53.67%	286.42%	-	-
Horiz. %	144.44%	271.60%	83.95%	116.05%	179.01%	386.42%	100.00%	-
P/EPS	31.30	60.57	15.05	18.93	25.40	51.65	15.88	57.26%
YoY %	-48.32%	302.46%	-20.50%	-25.47%	-50.82%	225.25%	-	-
Horiz. %	197.10%	381.42%	94.77%	119.21%	159.95%	325.25%	100.00%	-
EY	3.20	1.65	6.64	5.28	3.94	1.94	6.30	-36.36%
YoY %	93.94%	-75.15%	25.76%	34.01%	103.09%	-69.21%	-	-
Horiz. %	50.79%	26.19%	105.40%	83.81%	62.54%	30.79%	100.00%	-
DY	0.82	0.00	3.14	0.76	0.76	0.00	2.97	-57.63%
YoY %	0.00%	0.00%	313.16%	0.00%	0.00%	0.00%	-	-
Horiz. %	27.61%	0.00%	105.72%	25.59%	25.59%	0.00%	100.00%	-
P/NAPS	1.50	1.45	1.69	1.75	1.70	1.72	1.68	-7.28%
YoY %	3.45%	-14.20%	-3.43%	2.94%	-1.16%	2.38%	-	-
Horiz. %	89.29%	86.31%	100.60%	104.17%	101.19%	102.38%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	20/05/15	16/02/15	19/11/14	20/08/14	21/05/14	19/02/14	20/11/13	-
Price	18.18	18.72	18.48	19.66	19.78	20.00	20.00	-
P/RPS	1.16	2.38	0.66	0.94	1.46	3.20	0.88	20.24%
YoY %	-51.26%	260.61%	-29.79%	-35.62%	-54.37%	263.64%	-	-
Horiz. %	131.82%	270.45%	75.00%	106.82%	165.91%	363.64%	100.00%	-
P/EPS	31.19	65.39	14.57	18.79	25.51	52.70	17.16	48.98%
YoY %	-52.30%	348.80%	-22.46%	-26.34%	-51.59%	207.11%	-	-
Horiz. %	181.76%	381.06%	84.91%	109.50%	148.66%	307.11%	100.00%	-
EY	3.21	1.53	6.87	5.32	3.92	1.90	5.83	-32.84%
YoY %	109.80%	-77.73%	29.14%	35.71%	106.32%	-67.41%	-	-
Horiz. %	55.06%	26.24%	117.84%	91.25%	67.24%	32.59%	100.00%	-
DY	0.83	0.00	3.25	0.76	0.76	0.00	2.75	-55.03%
YoY %	0.00%	0.00%	327.63%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.18%	0.00%	118.18%	27.64%	27.64%	0.00%	100.00%	-
P/NAPS	1.50	1.57	1.63	1.74	1.71	1.75	1.82	-12.10%
YoY %	-4.46%	-3.68%	-6.32%	1.75%	-2.29%	-3.85%	-	-
Horiz. %	82.42%	86.26%	89.56%	95.60%	93.96%	96.15%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:50:00

EMA 5

10 Mins

BUY

2024-06-21 16:30:00

EMA 5

5 Mins

BUY

2024-06-21 16:30:00

ADX

5 Mins

BUY

2024-06-21 15:00:00

EMA 5

30 Mins

SELL

2024-06-21 14:50:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

887

GENTING

GENTING BHD

634

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

NOTION

NOTION VTEC BHD

577

PTRANS

PERAK TRANSIT BERHAD

526

HLIND

HONG LEONG INDUSTRIES BHD

493

DNEX

DAGANG NEXCHANGE BERHAD

442

PBBANK

PUBLIC BANK BHD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

331

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More