[BKAWAN] QoQ TTM Result on 30-Jun-2016 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

17-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Jun-2016 [#3]

Profit Trend

QoQ- 2.31%

YoY- 62.0%

Quarter Report

BKB FY2016 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	19,938,397	18,148,912	16,969,251	16,350,165	15,945,840	15,291,020	14,055,308	26.22%
YoY %	9.86%	6.95%	3.79%	2.54%	4.28%	8.79%	-	-
Horiz. %	141.86%	129.12%	120.73%	116.33%	113.45%	108.79%	100.00%	-
PBT	1,566,941	1,397,728	1,822,586	1,832,158	1,809,589	1,861,909	1,241,522	16.77%
YoY %	12.11%	-23.31%	-0.52%	1.25%	-2.81%	49.97%	-	-
Horiz. %	126.21%	112.58%	146.80%	147.57%	145.76%	149.97%	100.00%	-
Tax	-101,399	-61,608	-45,691	-273,693	-276,173	-287,950	-271,054	-48.05%
YoY %	-64.59%	-34.84%	83.31%	0.90%	4.09%	-6.23%	-	-
Horiz. %	37.41%	22.73%	16.86%	100.97%	101.89%	106.23%	100.00%	-
NP	1,465,542	1,336,120	1,776,895	1,558,465	1,533,416	1,573,959	970,468	31.59%
YoY %	9.69%	-24.81%	14.02%	1.63%	-2.58%	62.19%	-	-
Horiz. %	151.01%	137.68%	183.10%	160.59%	158.01%	162.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	704,065	635,185	825,168	745,766	728,955	755,412	484,840	28.20%
YoY %	10.84%	-23.02%	10.65%	2.31%	-3.50%	55.81%	-	-
Horiz. %	145.22%	131.01%	170.19%	153.82%	150.35%	155.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.47%	4.41%	2.51%	14.94%	15.26%	15.47%	21.83%	-
YoY %	46.71%	75.70%	-83.20%	-2.10%	-1.36%	-29.13%	-	-
Horiz. %	29.64%	20.20%	11.50%	68.44%	69.90%	70.87%	100.00%	-
Total Cost	18,472,855	16,812,792	15,192,356	14,791,700	14,412,424	13,717,061	13,084,840	25.82%
YoY %	9.87%	10.67%	2.71%	2.63%	5.07%	4.83%	-	-
Horiz. %	141.18%	128.49%	116.11%	113.04%	110.15%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,631,049	6,452,988	6,089,494	5,755,459	5,716,443	5,944,124	5,623,963	11.59%
YoY %	2.76%	5.97%	5.80%	0.68%	-3.83%	5.69%	-	-
Horiz. %	117.91%	114.74%	108.28%	102.34%	101.64%	105.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	223,002	223,177	223,177	203,536	203,536	203,858	203,858	6.16%
YoY %	-0.08%	0.00%	9.65%	0.00%	-0.16%	0.00%	-	-
Horiz. %	109.39%	109.48%	109.48%	99.84%	99.84%	100.00%	100.00%	-
Div Payout %	31.67%	35.14%	27.05%	27.29%	27.92%	26.99%	42.05%	-
YoY %	-9.87%	29.91%	-0.88%	-2.26%	3.45%	-35.81%	-	-
Horiz. %	75.32%	83.57%	64.33%	64.90%	66.40%	64.19%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	6,631,049	6,452,988	6,089,494	5,755,459	5,716,443	5,944,124	5,623,963	11.59%
YoY %	2.76%	5.97%	5.80%	0.68%	-3.83%	5.69%	-	-
Horiz. %	117.91%	114.74%	108.28%	102.34%	101.64%	105.69%	100.00%	-
NOSH	435,951	435,951	405,695	405,885	405,997	406,296	407,533	4.59%
YoY %	0.00%	7.46%	-0.05%	-0.03%	-0.07%	-0.30%	-	-
Horiz. %	106.97%	106.97%	99.55%	99.60%	99.62%	99.70%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	7.35%	7.36%	10.47%	9.53%	9.62%	10.29%	6.90%	-
YoY %	-0.14%	-29.70%	9.86%	-0.94%	-6.51%	49.13%	-	-
Horiz. %	106.52%	106.67%	151.74%	138.12%	139.42%	149.13%	100.00%	-
ROE	10.62%	9.84%	13.55%	12.96%	12.75%	12.71%	8.62%	-
YoY %	7.93%	-27.38%	4.55%	1.65%	0.31%	47.45%	-	-
Horiz. %	123.20%	114.15%	157.19%	150.35%	147.91%	147.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	4,925.18	4,480.28	4,182.75	4,028.27	3,927.57	3,763.51	3,448.87	26.78%
YoY %	9.93%	7.11%	3.83%	2.56%	4.36%	9.12%	-	-
Horiz. %	142.81%	129.91%	121.28%	116.80%	113.88%	109.12%	100.00%	-
EPS	173.92	156.80	203.40	183.74	179.55	185.93	118.97	28.77%
YoY %	10.92%	-22.91%	10.70%	2.33%	-3.43%	56.28%	-	-
Horiz. %	146.19%	131.80%	170.97%	154.44%	150.92%	156.28%	100.00%	-
DPS	55.00	55.00	55.00	50.00	50.00	50.00	50.00	6.55%
YoY %	0.00%	0.00%	10.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.00%	110.00%	110.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	16.38	15.93	15.01	14.18	14.08	14.63	13.80	12.09%
YoY %	2.82%	6.13%	5.85%	0.71%	-3.76%	6.01%	-	-
Horiz. %	118.70%	115.43%	108.77%	102.75%	102.03%	106.01%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 405,885
RPS	4,494.01	4,090.67	3,824.78	3,685.24	3,594.11	3,446.52	3,167.99	26.22%
YoY %	9.86%	6.95%	3.79%	2.54%	4.28%	8.79%	-	-
Horiz. %	141.86%	129.13%	120.73%	116.33%	113.45%	108.79%	100.00%	-
EPS	158.69	143.17	185.99	168.09	164.30	170.27	109.28	28.20%
YoY %	10.84%	-23.02%	10.65%	2.31%	-3.51%	55.81%	-	-
Horiz. %	145.21%	131.01%	170.20%	153.82%	150.35%	155.81%	100.00%	-
DPS	50.26	50.30	50.30	45.88	45.88	45.95	45.95	6.15%
YoY %	-0.08%	0.00%	9.63%	0.00%	-0.15%	0.00%	-	-
Horiz. %	109.38%	109.47%	109.47%	99.85%	99.85%	100.00%	100.00%	-
NAPS	14.946	14.5447	13.7254	12.9725	12.8846	13.3977	12.6761	11.59%
YoY %	2.76%	5.97%	5.80%	0.68%	-3.83%	5.69%	-	-
Horiz. %	117.91%	114.74%	108.28%	102.34%	101.64%	105.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	19.38	18.40	18.18	17.80	18.30	17.50	16.78	-
P/RPS	0.39	0.41	0.43	0.44	0.47	0.46	0.49	-14.10%
YoY %	-4.88%	-4.65%	-2.27%	-6.38%	2.17%	-6.12%	-	-
Horiz. %	79.59%	83.67%	87.76%	89.80%	95.92%	93.88%	100.00%	-
P/EPS	11.14	11.73	8.94	9.69	10.19	9.41	14.10	-14.52%
YoY %	-5.03%	31.21%	-7.74%	-4.91%	8.29%	-33.26%	-	-
Horiz. %	79.01%	83.19%	63.40%	68.72%	72.27%	66.74%	100.00%	-
EY	8.97	8.52	11.19	10.32	9.81	10.62	7.09	16.95%
YoY %	5.28%	-23.86%	8.43%	5.20%	-7.63%	49.79%	-	-
Horiz. %	126.52%	120.17%	157.83%	145.56%	138.36%	149.79%	100.00%	-
DY	2.84	2.99	3.03	2.81	2.73	2.86	2.98	-3.15%
YoY %	-5.02%	-1.32%	7.83%	2.93%	-4.55%	-4.03%	-	-
Horiz. %	95.30%	100.34%	101.68%	94.30%	91.61%	95.97%	100.00%	-
P/NAPS	1.18	1.16	1.21	1.26	1.30	1.20	1.22	-2.19%
YoY %	1.72%	-4.13%	-3.97%	-3.08%	8.33%	-1.64%	-	-
Horiz. %	96.72%	95.08%	99.18%	103.28%	106.56%	98.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	14/02/17	16/11/16	17/08/16	16/05/16	17/02/16	18/11/15	-
Price	18.40	19.80	18.30	17.96	17.62	17.80	17.56	-
P/RPS	0.37	0.44	0.44	0.45	0.45	0.47	0.51	-19.24%
YoY %	-15.91%	0.00%	-2.22%	0.00%	-4.26%	-7.84%	-	-
Horiz. %	72.55%	86.27%	86.27%	88.24%	88.24%	92.16%	100.00%	-
P/EPS	10.58	12.63	9.00	9.77	9.81	9.57	14.76	-19.88%
YoY %	-16.23%	40.33%	-7.88%	-0.41%	2.51%	-35.16%	-	-
Horiz. %	71.68%	85.57%	60.98%	66.19%	66.46%	64.84%	100.00%	-
EY	9.45	7.92	11.11	10.23	10.19	10.45	6.78	24.75%
YoY %	19.32%	-28.71%	8.60%	0.39%	-2.49%	54.13%	-	-
Horiz. %	139.38%	116.81%	163.86%	150.88%	150.29%	154.13%	100.00%	-
DY	2.99	2.78	3.01	2.78	2.84	2.81	2.85	3.24%
YoY %	7.55%	-7.64%	8.27%	-2.11%	1.07%	-1.40%	-	-
Horiz. %	104.91%	97.54%	105.61%	97.54%	99.65%	98.60%	100.00%	-
P/NAPS	1.12	1.24	1.22	1.27	1.25	1.22	1.27	-8.03%
YoY %	-9.68%	1.64%	-3.94%	1.60%	2.46%	-3.94%	-	-
Horiz. %	88.19%	97.64%	96.06%	100.00%	98.43%	96.06%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:20:00

EMA 5

10 Mins

BUY

2024-06-25 15:40:00

EMA 5

5 Mins

BUY

2024-06-25 15:25:00

ADX

5 Mins

BUY

2024-06-25 15:00:00

ADX

Hourly

SELL

2024-06-25 14:30:00

ADX

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

734

HLIND

HONG LEONG INDUSTRIES BHD

691

MPI

MALAYSIAN PACIFIC INDUSTRIES

668

YTLPOWR

YTL POWER INTERNATIONAL BHD

626

NOTION

NOTION VTEC BHD

559

DNEX

DAGANG NEXCHANGE BERHAD

556

HEXCAP

HEXTAR CAPITAL BERHAD

435

GENTING

GENTING BHD

398

SNS

SNS NETWORK TECHNOLOGY BERHAD

388

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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