[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

31-Mar-2013 [#2]

Profit Trend

QoQ- -10.79%

YoY- -11.57%

Quarter Report

BKB FY2013 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	16,529,418	12,748,354	11,220,298	9,414,702	334,668	271,892	223,678	104.71%
YoY %	29.66%	13.62%	19.18%	2,713.15%	23.09%	21.56%	-	-
Horiz. %	7,389.83%	5,699.42%	5,016.27%	4,209.04%	149.62%	121.56%	100.00%	-
PBT	2,414,298	1,278,164	1,721,288	1,357,892	581,822	682,986	443,464	32.59%
YoY %	88.89%	-25.74%	26.76%	133.39%	-14.81%	54.01%	-	-
Horiz. %	544.42%	288.22%	388.15%	306.20%	131.20%	154.01%	100.00%	-
Tax	-302,258	-292,020	-355,052	-297,046	-15,794	-12,472	-5,462	95.09%
YoY %	-3.51%	17.75%	-19.53%	-1,780.75%	-26.64%	-128.34%	-	-
Horiz. %	5,533.83%	5,346.39%	6,500.40%	5,438.41%	289.16%	228.34%	100.00%	-
NP	2,112,040	986,144	1,366,236	1,060,846	566,028	670,514	438,002	29.94%
YoY %	114.17%	-27.82%	28.79%	87.42%	-15.58%	53.08%	-	-
Horiz. %	482.20%	225.15%	311.92%	242.20%	129.23%	153.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	963,922	475,692	640,378	495,622	560,490	665,938	436,248	14.11%
YoY %	102.64%	-25.72%	29.21%	-11.57%	-15.83%	52.65%	-	-
Horiz. %	220.96%	109.04%	146.79%	113.61%	128.48%	152.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.52%	22.85%	20.63%	21.88%	2.71%	1.83%	1.23%	-
YoY %	-45.21%	10.76%	-5.71%	707.38%	48.09%	48.78%	-	-
Horiz. %	1,017.89%	1,857.72%	1,677.24%	1,778.86%	220.33%	148.78%	100.00%	-
Total Cost	14,417,378	11,762,210	9,854,062	8,353,856	-231,360	-398,622	-214,324	-
YoY %	22.57%	19.36%	17.96%	3,710.76%	41.96%	-85.99%	-	-
Horiz. %	-6,726.91%	-5,488.05%	-4,597.74%	-3,897.77%	107.95%	185.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,716,942	4,962,607	4,789,416	3,810,878	3,668,237	3,310,854	3,007,286	11.28%
YoY %	15.20%	3.62%	25.68%	3.89%	10.79%	10.09%	-	-
Horiz. %	190.10%	165.02%	159.26%	126.72%	121.98%	110.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	121,809	122,432	123,864	124,674	125,053	125,569	127,607	-0.77%
YoY %	-0.51%	-1.16%	-0.65%	-0.30%	-0.41%	-1.60%	-	-
Horiz. %	95.46%	95.94%	97.07%	97.70%	98.00%	98.40%	100.00%	-
Div Payout %	12.64%	25.74%	19.34%	25.16%	22.31%	18.86%	29.25%	-
YoY %	-50.89%	33.09%	-23.13%	12.77%	18.29%	-35.52%	-	-
Horiz. %	43.21%	88.00%	66.12%	86.02%	76.27%	64.48%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	5,716,942	4,962,607	4,789,416	3,810,878	3,668,237	3,310,854	3,007,286	11.28%
YoY %	15.20%	3.62%	25.68%	3.89%	10.79%	10.09%	-	-
Horiz. %	190.10%	165.02%	159.26%	126.72%	121.98%	110.09%	100.00%	-
NOSH	406,032	408,109	412,880	415,581	416,845	418,565	425,358	-0.77%
YoY %	-0.51%	-1.16%	-0.65%	-0.30%	-0.41%	-1.60%	-	-
Horiz. %	95.46%	95.94%	97.07%	97.70%	98.00%	98.40%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.78%	7.74%	12.18%	11.27%	169.13%	246.61%	195.82%	-
YoY %	65.12%	-36.45%	8.07%	-93.34%	-31.42%	25.94%	-	-
Horiz. %	6.53%	3.95%	6.22%	5.76%	86.37%	125.94%	100.00%	-
ROE	16.86%	9.59%	13.37%	13.01%	15.28%	20.11%	14.51%	-
YoY %	75.81%	-28.27%	2.77%	-14.86%	-24.02%	38.59%	-	-
Horiz. %	116.20%	66.09%	92.14%	89.66%	105.31%	138.59%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	4,070.96	3,123.76	2,717.56	2,265.43	80.29	64.96	52.59	106.30%
YoY %	30.32%	14.95%	19.96%	2,721.56%	23.60%	23.52%	-	-
Horiz. %	7,740.94%	5,939.84%	5,167.45%	4,307.72%	152.67%	123.52%	100.00%	-
EPS	237.40	116.56	155.10	119.26	134.46	159.10	102.56	14.99%
YoY %	103.67%	-24.85%	30.05%	-11.30%	-15.49%	55.13%	-	-
Horiz. %	231.47%	113.65%	151.23%	116.28%	131.10%	155.13%	100.00%	-
DPS	30.00	30.00	30.00	30.00	30.00	30.00	30.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	14.08	12.16	11.60	9.17	8.80	7.91	7.07	12.15%
YoY %	15.79%	4.83%	26.50%	4.20%	11.25%	11.88%	-	-
Horiz. %	199.15%	171.99%	164.07%	129.70%	124.47%	111.88%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 415,558
RPS	3,725.65	2,873.41	2,529.00	2,122.03	75.43	61.28	50.42	104.71%
YoY %	29.66%	13.62%	19.18%	2,713.24%	23.09%	21.54%	-	-
Horiz. %	7,389.23%	5,698.95%	5,015.87%	4,208.71%	149.60%	121.54%	100.00%	-
EPS	217.26	107.22	144.34	111.71	126.33	150.10	98.33	14.11%
YoY %	102.63%	-25.72%	29.21%	-11.57%	-15.84%	52.65%	-	-
Horiz. %	220.95%	109.04%	146.79%	113.61%	128.48%	152.65%	100.00%	-
DPS	27.46	27.60	27.92	28.10	28.19	28.30	28.76	-0.76%
YoY %	-0.51%	-1.15%	-0.64%	-0.32%	-0.39%	-1.60%	-	-
Horiz. %	95.48%	95.97%	97.08%	97.71%	98.02%	98.40%	100.00%	-
NAPS	12.8857	11.1855	10.7951	8.5895	8.268	7.4625	6.7783	11.28%
YoY %	15.20%	3.62%	25.68%	3.89%	10.79%	10.09%	-	-
Horiz. %	190.10%	165.02%	159.26%	126.72%	121.98%	110.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	18.30	18.24	19.70	18.10	18.68	15.24	10.68	-
P/RPS	0.45	0.58	0.72	0.80	23.27	23.46	20.31	-46.97%
YoY %	-22.41%	-19.44%	-10.00%	-96.56%	-0.81%	15.51%	-	-
Horiz. %	2.22%	2.86%	3.55%	3.94%	114.57%	115.51%	100.00%	-
P/EPS	7.71	15.65	12.70	15.18	13.89	9.58	10.41	-4.87%
YoY %	-50.73%	23.23%	-16.34%	9.29%	44.99%	-7.97%	-	-
Horiz. %	74.06%	150.34%	122.00%	145.82%	133.43%	92.03%	100.00%	-
EY	12.97	6.39	7.87	6.59	7.20	10.44	9.60	5.13%
YoY %	102.97%	-18.81%	19.42%	-8.47%	-31.03%	8.75%	-	-
Horiz. %	135.10%	66.56%	81.98%	68.65%	75.00%	108.75%	100.00%	-
DY	1.64	1.64	1.52	1.66	1.61	1.97	2.81	-8.57%
YoY %	0.00%	7.89%	-8.43%	3.11%	-18.27%	-29.89%	-	-
Horiz. %	58.36%	58.36%	54.09%	59.07%	57.30%	70.11%	100.00%	-
P/NAPS	1.30	1.50	1.70	1.97	2.12	1.93	1.51	-2.46%
YoY %	-13.33%	-11.76%	-13.71%	-7.08%	9.84%	27.81%	-	-
Horiz. %	86.09%	99.34%	112.58%	130.46%	140.40%	127.81%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	16/05/16	20/05/15	21/05/14	22/05/13	24/05/12	25/05/11	26/05/10	-
Price	17.62	18.18	19.78	19.10	17.90	16.22	10.40	-
P/RPS	0.43	0.58	0.73	0.84	22.30	24.97	19.78	-47.14%
YoY %	-25.86%	-20.55%	-13.10%	-96.23%	-10.69%	26.24%	-	-
Horiz. %	2.17%	2.93%	3.69%	4.25%	112.74%	126.24%	100.00%	-
P/EPS	7.42	15.60	12.75	16.02	13.31	10.19	10.14	-5.06%
YoY %	-52.44%	22.35%	-20.41%	20.36%	30.62%	0.49%	-	-
Horiz. %	73.18%	153.85%	125.74%	157.99%	131.26%	100.49%	100.00%	-
EY	13.47	6.41	7.84	6.24	7.51	9.81	9.86	5.33%
YoY %	110.14%	-18.24%	25.64%	-16.91%	-23.45%	-0.51%	-	-
Horiz. %	136.61%	65.01%	79.51%	63.29%	76.17%	99.49%	100.00%	-
DY	1.70	1.65	1.52	1.57	1.68	1.85	2.88	-8.40%
YoY %	3.03%	8.55%	-3.18%	-6.55%	-9.19%	-35.76%	-	-
Horiz. %	59.03%	57.29%	52.78%	54.51%	58.33%	64.24%	100.00%	-
P/NAPS	1.25	1.50	1.71	2.08	2.03	2.05	1.47	-2.66%
YoY %	-16.67%	-12.28%	-17.79%	2.46%	-0.98%	39.46%	-	-
Horiz. %	85.03%	102.04%	116.33%	141.50%	138.10%	139.46%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:00:00

EMA 5

10 Mins

BUY

2024-06-26 11:50:00

EMA 5

5 Mins

BUY

2024-06-26 11:50:00

ADX

5 Mins

BUY

2024-06-26 11:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 10:10:00

ADX

5 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

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,593,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

SBH

0.32

+0.035

43,211,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,280,300

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

PPB

14.32

-0.10

67,200

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