[BKAWAN] QoQ TTM Result on 30-Sep-2016 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Sep-2016 [#4]

Profit Trend

QoQ- 10.65%

YoY- 70.19%

Quarter Report

BKB FY2016 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	20,907,819	19,938,397	18,148,912	16,969,251	16,350,165	15,945,840	15,291,020	23.21%
YoY %	4.86%	9.86%	6.95%	3.79%	2.54%	4.28%	-	-
Horiz. %	136.73%	130.39%	118.69%	110.98%	106.93%	104.28%	100.00%	-
PBT	1,457,466	1,566,941	1,397,728	1,822,586	1,832,158	1,809,589	1,861,909	-15.07%
YoY %	-6.99%	12.11%	-23.31%	-0.52%	1.25%	-2.81%	-	-
Horiz. %	78.28%	84.16%	75.07%	97.89%	98.40%	97.19%	100.00%	-
Tax	-135,546	-101,399	-61,608	-45,691	-273,693	-276,173	-287,950	-39.51%
YoY %	-33.68%	-64.59%	-34.84%	83.31%	0.90%	4.09%	-	-
Horiz. %	47.07%	35.21%	21.40%	15.87%	95.05%	95.91%	100.00%	-
NP	1,321,920	1,465,542	1,336,120	1,776,895	1,558,465	1,533,416	1,573,959	-10.99%
YoY %	-9.80%	9.69%	-24.81%	14.02%	1.63%	-2.58%	-	-
Horiz. %	83.99%	93.11%	84.89%	112.89%	99.02%	97.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	636,371	704,065	635,185	825,168	745,766	728,955	755,412	-10.81%
YoY %	-9.61%	10.84%	-23.02%	10.65%	2.31%	-3.50%	-	-
Horiz. %	84.24%	93.20%	84.08%	109.23%	98.72%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.30%	6.47%	4.41%	2.51%	14.94%	15.26%	15.47%	-
YoY %	43.74%	46.71%	75.70%	-83.20%	-2.10%	-1.36%	-	-
Horiz. %	60.12%	41.82%	28.51%	16.22%	96.57%	98.64%	100.00%	-
Total Cost	19,585,899	18,472,855	16,812,792	15,192,356	14,791,700	14,412,424	13,717,061	26.82%
YoY %	6.03%	9.87%	10.67%	2.71%	2.63%	5.07%	-	-
Horiz. %	142.78%	134.67%	122.57%	110.76%	107.83%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,612,741	6,631,049	6,452,988	6,089,494	5,755,459	5,716,443	5,944,124	7.37%
YoY %	-0.28%	2.76%	5.97%	5.80%	0.68%	-3.83%	-	-
Horiz. %	111.25%	111.56%	108.56%	102.45%	96.83%	96.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	223,002	223,002	223,177	223,177	203,536	203,536	203,858	6.17%
YoY %	0.00%	-0.08%	0.00%	9.65%	0.00%	-0.16%	-	-
Horiz. %	109.39%	109.39%	109.48%	109.48%	99.84%	99.84%	100.00%	-
Div Payout %	35.04%	31.67%	35.14%	27.05%	27.29%	27.92%	26.99%	-
YoY %	10.64%	-9.87%	29.91%	-0.88%	-2.26%	3.45%	-	-
Horiz. %	129.83%	117.34%	130.20%	100.22%	101.11%	103.45%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	6,612,741	6,631,049	6,452,988	6,089,494	5,755,459	5,716,443	5,944,124	7.37%
YoY %	-0.28%	2.76%	5.97%	5.80%	0.68%	-3.83%	-	-
Horiz. %	111.25%	111.56%	108.56%	102.45%	96.83%	96.17%	100.00%	-
NOSH	435,951	435,951	435,951	405,695	405,885	405,997	406,296	4.81%
YoY %	0.00%	0.00%	7.46%	-0.05%	-0.03%	-0.07%	-	-
Horiz. %	107.30%	107.30%	107.30%	99.85%	99.90%	99.93%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	6.32%	7.35%	7.36%	10.47%	9.53%	9.62%	10.29%	-
YoY %	-14.01%	-0.14%	-29.70%	9.86%	-0.94%	-6.51%	-	-
Horiz. %	61.42%	71.43%	71.53%	101.75%	92.61%	93.49%	100.00%	-
ROE	9.62%	10.62%	9.84%	13.55%	12.96%	12.75%	12.71%	-
YoY %	-9.42%	7.93%	-27.38%	4.55%	1.65%	0.31%	-	-
Horiz. %	75.69%	83.56%	77.42%	106.61%	101.97%	100.31%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	5,169.46	4,925.18	4,480.28	4,182.75	4,028.27	3,927.57	3,763.51	23.59%
YoY %	4.96%	9.93%	7.11%	3.83%	2.56%	4.36%	-	-
Horiz. %	137.36%	130.87%	119.05%	111.14%	107.03%	104.36%	100.00%	-
EPS	157.34	173.92	156.80	203.40	183.74	179.55	185.93	-10.54%
YoY %	-9.53%	10.92%	-22.91%	10.70%	2.33%	-3.43%	-	-
Horiz. %	84.62%	93.54%	84.33%	109.40%	98.82%	96.57%	100.00%	-
DPS	55.00	55.00	55.00	55.00	50.00	50.00	50.00	6.56%
YoY %	0.00%	0.00%	0.00%	10.00%	0.00%	0.00%	-	-
Horiz. %	110.00%	110.00%	110.00%	110.00%	100.00%	100.00%	100.00%	-
NAPS	16.35	16.38	15.93	15.01	14.18	14.08	14.63	7.69%
YoY %	-0.18%	2.82%	6.13%	5.85%	0.71%	-3.76%	-	-
Horiz. %	111.76%	111.96%	108.89%	102.60%	96.92%	96.24%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 405,695
RPS	4,712.51	4,494.01	4,090.67	3,824.78	3,685.24	3,594.11	3,446.52	23.21%
YoY %	4.86%	9.86%	6.95%	3.79%	2.54%	4.28%	-	-
Horiz. %	136.73%	130.39%	118.69%	110.98%	106.93%	104.28%	100.00%	-
EPS	143.43	158.69	143.17	185.99	168.09	164.30	170.27	-10.81%
YoY %	-9.62%	10.84%	-23.02%	10.65%	2.31%	-3.51%	-	-
Horiz. %	84.24%	93.20%	84.08%	109.23%	98.72%	96.49%	100.00%	-
DPS	50.26	50.26	50.30	50.30	45.88	45.88	45.95	6.16%
YoY %	0.00%	-0.08%	0.00%	9.63%	0.00%	-0.15%	-	-
Horiz. %	109.38%	109.38%	109.47%	109.47%	99.85%	99.85%	100.00%	-
NAPS	14.9048	14.946	14.5447	13.7254	12.9725	12.8846	13.3977	7.37%
YoY %	-0.28%	2.76%	5.97%	5.80%	0.68%	-3.83%	-	-
Horiz. %	111.25%	111.56%	108.56%	102.45%	96.83%	96.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	18.90	19.38	18.40	18.18	17.80	18.30	17.50	-
P/RPS	0.37	0.39	0.41	0.43	0.44	0.47	0.46	-13.52%
YoY %	-5.13%	-4.88%	-4.65%	-2.27%	-6.38%	2.17%	-	-
Horiz. %	80.43%	84.78%	89.13%	93.48%	95.65%	102.17%	100.00%	-
P/EPS	12.01	11.14	11.73	8.94	9.69	10.19	9.41	17.67%
YoY %	7.81%	-5.03%	31.21%	-7.74%	-4.91%	8.29%	-	-
Horiz. %	127.63%	118.38%	124.65%	95.01%	102.98%	108.29%	100.00%	-
EY	8.33	8.97	8.52	11.19	10.32	9.81	10.62	-14.96%
YoY %	-7.13%	5.28%	-23.86%	8.43%	5.20%	-7.63%	-	-
Horiz. %	78.44%	84.46%	80.23%	105.37%	97.18%	92.37%	100.00%	-
DY	2.91	2.84	2.99	3.03	2.81	2.73	2.86	1.16%
YoY %	2.46%	-5.02%	-1.32%	7.83%	2.93%	-4.55%	-	-
Horiz. %	101.75%	99.30%	104.55%	105.94%	98.25%	95.45%	100.00%	-
P/NAPS	1.16	1.18	1.16	1.21	1.26	1.30	1.20	-2.23%
YoY %	-1.69%	1.72%	-4.13%	-3.97%	-3.08%	8.33%	-	-
Horiz. %	96.67%	98.33%	96.67%	100.83%	105.00%	108.33%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	22/05/17	14/02/17	16/11/16	17/08/16	16/05/16	17/02/16	-
Price	19.00	18.40	19.80	18.30	17.96	17.62	17.80	-
P/RPS	0.37	0.37	0.44	0.44	0.45	0.45	0.47	-14.75%
YoY %	0.00%	-15.91%	0.00%	-2.22%	0.00%	-4.26%	-	-
Horiz. %	78.72%	78.72%	93.62%	93.62%	95.74%	95.74%	100.00%	-
P/EPS	12.08	10.58	12.63	9.00	9.77	9.81	9.57	16.81%
YoY %	14.18%	-16.23%	40.33%	-7.88%	-0.41%	2.51%	-	-
Horiz. %	126.23%	110.55%	131.97%	94.04%	102.09%	102.51%	100.00%	-
EY	8.28	9.45	7.92	11.11	10.23	10.19	10.45	-14.38%
YoY %	-12.38%	19.32%	-28.71%	8.60%	0.39%	-2.49%	-	-
Horiz. %	79.23%	90.43%	75.79%	106.32%	97.89%	97.51%	100.00%	-
DY	2.89	2.99	2.78	3.01	2.78	2.84	2.81	1.89%
YoY %	-3.34%	7.55%	-7.64%	8.27%	-2.11%	1.07%	-	-
Horiz. %	102.85%	106.41%	98.93%	107.12%	98.93%	101.07%	100.00%	-
P/NAPS	1.16	1.12	1.24	1.22	1.27	1.25	1.22	-3.30%
YoY %	3.57%	-9.68%	1.64%	-3.94%	1.60%	2.46%	-	-
Horiz. %	95.08%	91.80%	101.64%	100.00%	104.10%	102.46%	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 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 15:00:00

ADX

Hourly

SELL

2024-05-21 10:30:00

EMA 5

30 Mins

SELL

2024-05-21 10:30:00

MACD/RSI

30 Mins

SELL

2024-05-21 10:00:00

EMA 5

Hourly

SELL

2024-05-21 09:20:00

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

362

TOPGLOV

TOP GLOVE CORPORATION BHD

334

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

DNEX

DAGANG NEXCHANGE BERHAD

325

PTRANS

PERAK TRANSIT BERHAD

318

NOTION

NOTION VTEC BHD

315

HLIND

HONG LEONG INDUSTRIES BHD

313

PBBANK

PUBLIC BANK BHD

306

MAYBANK

MALAYAN BANKING BHD

284

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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