[BKAWAN] YoY Annual (Unaudited) 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

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. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annual (Unaudited) Result
Revenue	16,045,591	18,966,357	21,548,322	16,969,251	14,055,308	11,499,664	9,466,245	9.18%
YoY %	-15.40%	-11.98%	26.98%	20.73%	22.22%	21.48%	-	-
Horiz. %	169.50%	200.36%	227.63%	179.26%	148.48%	121.48%	100.00%	-
PBT	929,312	1,276,705	1,622,131	1,822,586	1,241,522	1,417,281	1,285,791	-5.26%
YoY %	-27.21%	-21.29%	-11.00%	46.80%	-12.40%	10.23%	-	-
Horiz. %	72.28%	99.29%	126.16%	141.75%	96.56%	110.23%	100.00%	-
Tax	-201,871	-351,024	-423,408	-45,691	-271,054	-310,566	-253,357	-3.71%
YoY %	42.49%	17.10%	-826.68%	83.14%	12.72%	-22.58%	-	-
Horiz. %	79.68%	138.55%	167.12%	18.03%	106.99%	122.58%	100.00%	-
NP	727,441	925,681	1,198,723	1,776,895	970,468	1,106,715	1,032,434	-5.66%
YoY %	-21.42%	-22.78%	-32.54%	83.10%	-12.31%	7.19%	-	-
Horiz. %	70.46%	89.66%	116.11%	172.11%	94.00%	107.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	363,499	465,476	586,646	825,168	484,840	521,546	483,709	-4.64%
YoY %	-21.91%	-20.65%	-28.91%	70.19%	-7.04%	7.82%	-	-
Horiz. %	75.15%	96.23%	121.28%	170.59%	100.23%	107.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.72%	27.49%	26.10%	2.51%	21.83%	21.91%	19.70%	-
YoY %	-20.99%	5.33%	939.84%	-88.50%	-0.37%	11.22%	-	-
Horiz. %	110.25%	139.54%	132.49%	12.74%	110.81%	111.22%	100.00%	-
Total Cost	15,318,150	18,040,676	20,349,599	15,192,356	13,084,840	10,392,949	8,433,811	10.45%
YoY %	-15.09%	-11.35%	33.95%	16.11%	25.90%	23.23%	-	-
Horiz. %	181.63%	213.91%	241.29%	180.14%	155.15%	123.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,722,534	6,596,254	6,720,215	6,089,965	5,624,877	4,657,614	4,570,577	3.81%
YoY %	-13.25%	-1.84%	10.35%	8.27%	20.77%	1.90%	-	-
Horiz. %	125.20%	144.32%	147.03%	133.24%	123.07%	101.90%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	59,485	60,184	242,461	223,149	203,799	246,652	228,321	-20.07%
YoY %	-1.16%	-75.18%	8.65%	9.49%	-17.37%	8.03%	-	-
Horiz. %	26.05%	26.36%	106.19%	97.73%	89.26%	108.03%	100.00%	-
Div Payout %	16.36%	12.93%	41.33%	27.04%	42.03%	47.29%	47.20%	-
YoY %	26.53%	-68.72%	52.85%	-35.67%	-11.12%	0.19%	-	-
Horiz. %	34.66%	27.39%	87.56%	57.29%	89.05%	100.19%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	5,722,534	6,596,254	6,720,215	6,089,965	5,624,877	4,657,614	4,570,577	3.81%
YoY %	-13.25%	-1.84%	10.35%	8.27%	20.77%	1.90%	-	-
Horiz. %	125.20%	144.32%	147.03%	133.24%	123.07%	101.90%	100.00%	-
NOSH	435,951	435,951	435,951	405,727	407,599	411,086	415,129	0.81%
YoY %	0.00%	0.00%	7.45%	-0.46%	-0.85%	-0.97%	-	-
Horiz. %	105.02%	105.02%	105.02%	97.74%	98.19%	99.03%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	4.53%	4.88%	5.56%	10.47%	6.90%	9.62%	10.91%	-
YoY %	-7.17%	-12.23%	-46.90%	51.74%	-28.27%	-11.82%	-	-
Horiz. %	41.52%	44.73%	50.96%	95.97%	63.24%	88.18%	100.00%	-
ROE	6.35%	7.06%	8.73%	13.55%	8.62%	11.20%	10.58%	-
YoY %	-10.06%	-19.13%	-35.57%	57.19%	-23.04%	5.86%	-	-
Horiz. %	60.02%	66.73%	82.51%	128.07%	81.47%	105.86%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	4,046.07	4,727.03	5,332.40	4,182.43	3,448.31	2,797.38	2,280.31	10.02%
YoY %	-14.41%	-11.35%	27.50%	21.29%	23.27%	22.68%	-	-
Horiz. %	177.44%	207.30%	233.85%	183.41%	151.22%	122.68%	100.00%	-
EPS	91.66	116.01	145.17	203.38	118.95	126.87	116.52	-3.91%
YoY %	-20.99%	-20.09%	-28.62%	70.98%	-6.24%	8.88%	-	-
Horiz. %	78.66%	99.56%	124.59%	174.55%	102.09%	108.88%	100.00%	-
DPS	15.00	15.00	60.00	55.00	50.00	60.00	55.00	-19.46%
YoY %	0.00%	-75.00%	9.09%	10.00%	-16.67%	9.09%	-	-
Horiz. %	27.27%	27.27%	109.09%	100.00%	90.91%	109.09%	100.00%	-
NAPS	14.43	16.44	16.63	15.01	13.80	11.33	11.01	4.60%
YoY %	-12.23%	-1.14%	10.79%	8.77%	21.80%	2.91%	-	-
Horiz. %	131.06%	149.32%	151.04%	136.33%	125.34%	102.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 405,695
RPS	4,084.27	4,827.73	5,484.95	4,319.38	3,577.66	2,927.15	2,409.56	9.18%
YoY %	-15.40%	-11.98%	26.98%	20.73%	22.22%	21.48%	-	-
Horiz. %	169.50%	200.36%	227.63%	179.26%	148.48%	121.48%	100.00%	-
EPS	92.53	118.48	149.33	210.04	123.41	132.76	123.12	-4.64%
YoY %	-21.90%	-20.66%	-28.90%	70.20%	-7.04%	7.83%	-	-
Horiz. %	75.15%	96.23%	121.29%	170.60%	100.24%	107.83%	100.00%	-
DPS	15.14	15.32	61.72	56.80	51.88	62.78	58.12	-20.07%
YoY %	-1.17%	-75.18%	8.66%	9.48%	-17.36%	8.02%	-	-
Horiz. %	26.05%	26.36%	106.19%	97.73%	89.26%	108.02%	100.00%	-
NAPS	14.5662	16.7902	17.1058	15.5015	14.3177	11.8556	11.634	3.81%
YoY %	-13.25%	-1.84%	10.35%	8.27%	20.77%	1.90%	-	-
Horiz. %	125.20%	144.32%	147.03%	133.24%	123.07%	101.90%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	15.68	17.00	19.12	18.18	16.78	19.10	18.50	-
P/RPS	0.39	0.36	0.36	0.43	0.49	0.68	0.81	-11.46%
YoY %	8.33%	0.00%	-16.28%	-12.24%	-27.94%	-16.05%	-	-
Horiz. %	48.15%	44.44%	44.44%	53.09%	60.49%	83.95%	100.00%	-
P/EPS	17.11	14.65	13.17	8.94	14.11	15.05	15.88	1.25%
YoY %	16.79%	11.24%	47.32%	-36.64%	-6.25%	-5.23%	-	-
Horiz. %	107.75%	92.25%	82.93%	56.30%	88.85%	94.77%	100.00%	-
EY	5.85	6.82	7.59	11.19	7.09	6.64	6.30	-1.22%
YoY %	-14.22%	-10.14%	-32.17%	57.83%	6.78%	5.40%	-	-
Horiz. %	92.86%	108.25%	120.48%	177.62%	112.54%	105.40%	100.00%	-
DY	0.96	0.88	3.14	3.03	2.98	3.14	2.97	-17.15%
YoY %	9.09%	-71.97%	3.63%	1.68%	-5.10%	5.72%	-	-
Horiz. %	32.32%	29.63%	105.72%	102.02%	100.34%	105.72%	100.00%	-
P/NAPS	1.09	1.03	1.15	1.21	1.22	1.69	1.68	-6.95%
YoY %	5.83%	-10.43%	-4.96%	-0.82%	-27.81%	0.60%	-	-
Horiz. %	64.88%	61.31%	68.45%	72.02%	72.62%	100.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	19/11/19	14/11/18	22/11/17	16/11/16	18/11/15	19/11/14	20/11/13	-
Price	15.40	16.86	19.80	18.30	17.56	18.48	20.00	-
P/RPS	0.38	0.36	0.37	0.44	0.51	0.66	0.88	-13.05%
YoY %	5.56%	-2.70%	-15.91%	-13.73%	-22.73%	-25.00%	-	-
Horiz. %	43.18%	40.91%	42.05%	50.00%	57.95%	75.00%	100.00%	-
P/EPS	16.80	14.53	13.64	9.00	14.76	14.57	17.16	-0.35%
YoY %	15.62%	6.52%	51.56%	-39.02%	1.30%	-15.09%	-	-
Horiz. %	97.90%	84.67%	79.49%	52.45%	86.01%	84.91%	100.00%	-
EY	5.95	6.88	7.33	11.11	6.77	6.87	5.83	0.33%
YoY %	-13.52%	-6.14%	-34.02%	64.11%	-1.46%	17.84%	-	-
Horiz. %	102.06%	118.01%	125.73%	190.57%	116.12%	117.84%	100.00%	-
DY	0.97	0.89	3.03	3.01	2.85	3.25	2.75	-15.93%
YoY %	8.99%	-70.63%	0.66%	5.61%	-12.31%	18.18%	-	-
Horiz. %	35.27%	32.36%	110.18%	109.45%	103.64%	118.18%	100.00%	-
P/NAPS	1.07	1.03	1.19	1.22	1.27	1.63	1.82	-8.46%
YoY %	3.88%	-13.45%	-2.46%	-3.94%	-22.09%	-10.44%	-	-
Horiz. %	58.79%	56.59%	65.38%	67.03%	69.78%	89.56%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos