[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 31.21%
YoY- -7.04%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 12,308,162 8,264,709 4,450,259 14,055,308 10,013,305 6,374,177 3,214,547 144.94%
PBT 1,564,654 1,207,149 938,661 1,241,522 974,018 639,082 318,274 189.40%
Tax -210,318 -151,129 -88,368 -271,054 -207,679 -146,010 -71,472 105.48%
NP 1,354,336 1,056,020 850,293 970,468 766,339 493,072 246,802 211.43%
-
NP to SH 630,434 481,961 387,526 484,840 369,508 237,846 116,954 207.74%
-
Tax Rate 13.44% 12.52% 9.41% 21.83% 21.32% 22.85% 22.46% -
Total Cost 10,953,826 7,208,689 3,599,966 13,084,840 9,246,966 5,881,105 2,967,745 139.02%
-
Net Worth 5,755,201 5,716,942 5,944,124 5,624,877 5,176,130 4,962,607 4,869,338 11.79%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 60,880 60,904 - 203,799 61,183 61,216 - -
Div Payout % 9.66% 12.64% - 42.03% 16.56% 25.74% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,755,201 5,716,942 5,944,124 5,624,877 5,176,130 4,962,607 4,869,338 11.79%
NOSH 405,867 406,032 406,296 407,599 407,890 408,109 408,501 -0.43%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.00% 12.78% 19.11% 6.90% 7.65% 7.74% 7.68% -
ROE 10.95% 8.43% 6.52% 8.62% 7.14% 4.79% 2.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3,032.56 2,035.48 1,095.32 3,448.31 2,454.90 1,561.88 786.91 146.00%
EPS 155.33 118.70 95.38 118.95 90.59 58.28 28.63 209.07%
DPS 15.00 15.00 0.00 50.00 15.00 15.00 0.00 -
NAPS 14.18 14.08 14.63 13.80 12.69 12.16 11.92 12.28%
Adjusted Per Share Value based on latest NOSH - 407,533
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3,132.94 2,103.71 1,132.78 3,577.66 2,548.80 1,622.49 818.24 144.94%
EPS 160.47 122.68 98.64 123.41 94.06 60.54 29.77 207.74%
DPS 15.50 15.50 0.00 51.88 15.57 15.58 0.00 -
NAPS 14.6494 14.552 15.1303 14.3177 13.1754 12.6319 12.3945 11.79%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 17.80 18.30 17.50 16.78 18.22 18.24 17.34 -
P/RPS 0.59 0.90 1.60 0.49 0.74 1.17 2.20 -58.44%
P/EPS 11.46 15.42 18.35 14.11 20.11 31.30 60.57 -67.07%
EY 8.73 6.49 5.45 7.09 4.97 3.20 1.65 203.94%
DY 0.84 0.82 0.00 2.98 0.82 0.82 0.00 -
P/NAPS 1.26 1.30 1.20 1.22 1.44 1.50 1.45 -8.94%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 16/05/16 17/02/16 18/11/15 19/08/15 20/05/15 16/02/15 -
Price 17.96 17.62 17.80 17.56 17.82 18.18 18.72 -
P/RPS 0.59 0.87 1.63 0.51 0.73 1.16 2.38 -60.57%
P/EPS 11.56 14.84 18.66 14.76 19.67 31.19 65.39 -68.53%
EY 8.65 6.74 5.36 6.77 5.08 3.21 1.53 217.69%
DY 0.84 0.85 0.00 2.85 0.84 0.83 0.00 -
P/NAPS 1.27 1.25 1.22 1.27 1.40 1.50 1.57 -13.19%

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
Post a Comment