[BKAWAN] QoQ Quarter Result on 30-Jun-2015 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 8.91%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 3,814,450 4,450,259 4,042,003 3,639,128 3,159,630 3,214,547 2,870,040 20.86%
PBT 268,488 938,661 267,504 334,936 320,808 318,274 257,130 2.92%
Tax -62,761 -88,368 -63,375 -61,669 -74,538 -71,472 -68,157 -5.34%
NP 205,727 850,293 204,129 273,267 246,270 246,802 188,973 5.82%
-
NP to SH 94,435 387,526 115,332 131,662 120,892 116,954 90,829 2.62%
-
Tax Rate 23.38% 9.41% 23.69% 18.41% 23.23% 22.46% 26.51% -
Total Cost 3,608,723 3,599,966 3,837,874 3,365,861 2,913,360 2,967,745 2,681,067 21.88%
-
Net Worth 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 14.60%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 60,899 - 142,636 - 61,221 - 185,029 -52.29%
Div Payout % 64.49% - 123.67% - 50.64% - 203.71% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,716,443 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 14.60%
NOSH 405,997 406,296 407,533 407,874 408,143 408,501 411,177 -0.84%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.39% 19.11% 5.05% 7.51% 7.79% 7.68% 6.58% -
ROE 1.65% 6.52% 2.05% 2.54% 2.44% 2.40% 1.95% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 939.53 1,095.32 991.82 892.22 774.15 786.91 698.01 21.88%
EPS 23.26 95.38 28.30 32.28 29.62 28.63 22.09 3.49%
DPS 15.00 0.00 35.00 0.00 15.00 0.00 45.00 -51.89%
NAPS 14.08 14.63 13.80 12.69 12.16 11.92 11.33 15.57%
Adjusted Per Share Value based on latest NOSH - 407,874
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 970.94 1,132.78 1,028.86 926.31 804.26 818.24 730.55 20.86%
EPS 24.04 98.64 29.36 33.51 30.77 29.77 23.12 2.63%
DPS 15.50 0.00 36.31 0.00 15.58 0.00 47.10 -52.30%
NAPS 14.5507 15.1303 14.3153 13.1749 12.633 12.3945 11.8582 14.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 18.30 17.50 16.78 18.22 18.24 17.34 19.10 -
P/RPS 1.95 1.60 1.69 2.04 2.36 2.20 2.74 -20.27%
P/EPS 78.68 18.35 59.29 56.44 61.58 60.57 86.46 -6.08%
EY 1.27 5.45 1.69 1.77 1.62 1.65 1.16 6.22%
DY 0.82 0.00 2.09 0.00 0.82 0.00 2.36 -50.54%
P/NAPS 1.30 1.20 1.22 1.44 1.50 1.45 1.69 -16.03%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 17/02/16 18/11/15 19/08/15 20/05/15 16/02/15 19/11/14 -
Price 17.62 17.80 17.56 17.82 18.18 18.72 18.48 -
P/RPS 1.88 1.63 1.77 2.00 2.35 2.38 2.65 -20.43%
P/EPS 75.75 18.66 62.05 55.20 61.38 65.39 83.66 -6.40%
EY 1.32 5.36 1.61 1.81 1.63 1.53 1.20 6.55%
DY 0.85 0.00 1.99 0.00 0.83 0.00 2.44 -50.45%
P/NAPS 1.25 1.22 1.27 1.40 1.50 1.57 1.63 -16.20%

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