[BKAWAN] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 25.19%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,870,040 3,019,475 3,023,312 2,586,837 2,502,760 2,256,134 2,307,697 15.63%
PBT 257,130 299,507 450,816 409,828 358,945 247,900 301,343 -10.02%
Tax -68,157 -64,883 -94,234 -83,292 -82,310 -22,524 -62,716 5.69%
NP 188,973 234,624 356,582 326,536 276,635 225,376 238,627 -14.39%
-
NP to SH 90,829 110,528 163,217 156,972 125,385 110,513 108,918 -11.39%
-
Tax Rate 26.51% 21.66% 20.90% 20.32% 22.93% 9.09% 20.81% -
Total Cost 2,681,067 2,784,851 2,666,730 2,260,301 2,226,125 2,030,758 2,069,070 18.83%
-
Net Worth 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 14.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 185,029 - 61,934 - 166,072 - 62,333 106.40%
Div Payout % 203.71% - 37.95% - 132.45% - 57.23% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 3,833,276 3,810,675 14.31%
NOSH 411,177 411,649 412,894 413,628 415,182 415,306 415,558 -0.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.58% 7.77% 11.79% 12.62% 11.05% 9.99% 10.34% -
ROE 1.95% 2.37% 3.41% 3.33% 3.14% 2.88% 2.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 698.01 733.51 732.22 625.40 602.81 543.25 555.32 16.45%
EPS 22.09 26.85 39.53 37.95 30.20 26.61 26.21 -10.76%
DPS 45.00 0.00 15.00 0.00 40.00 0.00 15.00 107.86%
NAPS 11.33 11.33 11.60 11.40 9.62 9.23 9.17 15.12%
Adjusted Per Share Value based on latest NOSH - 413,628
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 730.55 768.58 769.56 658.46 637.06 574.28 587.41 15.63%
EPS 23.12 28.13 41.55 39.96 31.92 28.13 27.72 -11.38%
DPS 47.10 0.00 15.76 0.00 42.27 0.00 15.87 106.38%
NAPS 11.8582 11.8718 12.1915 12.0026 10.1665 9.7573 9.6998 14.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 19.10 19.80 19.70 19.60 18.50 18.70 18.10 -
P/RPS 2.74 2.70 2.69 3.13 3.07 3.44 3.26 -10.92%
P/EPS 86.46 73.74 49.84 51.65 61.26 70.27 69.06 16.14%
EY 1.16 1.36 2.01 1.94 1.63 1.42 1.45 -13.81%
DY 2.36 0.00 0.76 0.00 2.16 0.00 0.83 100.57%
P/NAPS 1.69 1.75 1.70 1.72 1.92 2.03 1.97 -9.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 -
Price 18.48 19.66 19.78 20.00 20.00 18.26 19.10 -
P/RPS 2.65 2.68 2.70 3.20 3.32 3.36 3.44 -15.95%
P/EPS 83.66 73.22 50.04 52.70 66.23 68.62 72.87 9.63%
EY 1.20 1.37 2.00 1.90 1.51 1.46 1.37 -8.44%
DY 2.44 0.00 0.76 0.00 2.00 0.00 0.79 111.93%
P/NAPS 1.63 1.74 1.71 1.75 2.08 1.98 2.08 -14.98%

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