[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2014 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

31-Mar-2014 [#2]

Profit Trend

QoQ- 1.99%

YoY- 29.21%

Quarter Report

BKB FY2014 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	22,467,710	16,529,418	12,748,354	11,220,298	9,414,702	334,668	271,892	108.56%
YoY %	35.93%	29.66%	13.62%	19.18%	2,713.15%	23.09%	-	-
Horiz. %	8,263.47%	6,079.41%	4,688.76%	4,126.75%	3,462.66%	123.09%	100.00%	-
PBT	1,903,008	2,414,298	1,278,164	1,721,288	1,357,892	581,822	682,986	18.60%
YoY %	-21.18%	88.89%	-25.74%	26.76%	133.39%	-14.81%	-	-
Horiz. %	278.63%	353.49%	187.14%	252.02%	198.82%	85.19%	100.00%	-
Tax	-413,674	-302,258	-292,020	-355,052	-297,046	-15,794	-12,472	79.15%
YoY %	-36.86%	-3.51%	17.75%	-19.53%	-1,780.75%	-26.64%	-	-
Horiz. %	3,316.82%	2,423.49%	2,341.40%	2,846.79%	2,381.70%	126.64%	100.00%	-
NP	1,489,334	2,112,040	986,144	1,366,236	1,060,846	566,028	670,514	14.21%
YoY %	-29.48%	114.17%	-27.82%	28.79%	87.42%	-15.58%	-	-
Horiz. %	222.12%	314.99%	147.07%	203.76%	158.21%	84.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	721,716	963,922	475,692	640,378	495,622	560,490	665,938	1.34%
YoY %	-25.13%	102.64%	-25.72%	29.21%	-11.57%	-15.83%	-	-
Horiz. %	108.38%	144.75%	71.43%	96.16%	74.42%	84.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	12.52%	22.85%	20.63%	21.88%	2.71%	1.83%	-
YoY %	73.64%	-45.21%	10.76%	-5.71%	707.38%	48.09%	-	-
Horiz. %	1,187.98%	684.15%	1,248.63%	1,127.32%	1,195.63%	148.09%	100.00%	-
Total Cost	20,978,376	14,417,378	11,762,210	9,854,062	8,353,856	-231,360	-398,622	-
YoY %	45.51%	22.57%	19.36%	17.96%	3,710.76%	41.96%	-	-
Horiz. %	-5,262.72%	-3,616.80%	-2,950.72%	-2,472.03%	-2,095.68%	58.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,631,049	5,716,942	4,962,607	4,789,416	3,810,878	3,668,237	3,310,854	12.26%
YoY %	15.99%	15.20%	3.62%	25.68%	3.89%	10.79%	-	-
Horiz. %	200.28%	172.67%	149.89%	144.66%	115.10%	110.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	121,447	121,809	122,432	123,864	124,674	125,053	125,569	-0.55%
YoY %	-0.30%	-0.51%	-1.16%	-0.65%	-0.30%	-0.41%	-	-
Horiz. %	96.72%	97.01%	97.50%	98.64%	99.29%	99.59%	100.00%	-
Div Payout %	16.83%	12.64%	25.74%	19.34%	25.16%	22.31%	18.86%	-
YoY %	33.15%	-50.89%	33.09%	-23.13%	12.77%	18.29%	-	-
Horiz. %	89.24%	67.02%	136.48%	102.55%	133.40%	118.29%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	6,631,049	5,716,942	4,962,607	4,789,416	3,810,878	3,668,237	3,310,854	12.26%
YoY %	15.99%	15.20%	3.62%	25.68%	3.89%	10.79%	-	-
Horiz. %	200.28%	172.67%	149.89%	144.66%	115.10%	110.79%	100.00%	-
NOSH	435,951	406,032	408,109	412,880	415,581	416,845	418,565	0.67%
YoY %	7.37%	-0.51%	-1.16%	-0.65%	-0.30%	-0.41%	-	-
Horiz. %	104.15%	97.01%	97.50%	98.64%	99.29%	99.59%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	6.63%	12.78%	7.74%	12.18%	11.27%	169.13%	246.61%	-
YoY %	-48.12%	65.12%	-36.45%	8.07%	-93.34%	-31.42%	-	-
Horiz. %	2.69%	5.18%	3.14%	4.94%	4.57%	68.58%	100.00%	-
ROE	10.88%	16.86%	9.59%	13.37%	13.01%	15.28%	20.11%	-
YoY %	-35.47%	75.81%	-28.27%	2.77%	-14.86%	-24.02%	-	-
Horiz. %	54.10%	83.84%	47.69%	66.48%	64.69%	75.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	5,549.97	4,070.96	3,123.76	2,717.56	2,265.43	80.29	64.96	109.72%
YoY %	36.33%	30.32%	14.95%	19.96%	2,721.56%	23.60%	-	-
Horiz. %	8,543.67%	6,266.87%	4,808.74%	4,183.44%	3,487.42%	123.60%	100.00%	-
EPS	178.28	237.40	116.56	155.10	119.26	134.46	159.10	1.91%
YoY %	-24.90%	103.67%	-24.85%	30.05%	-11.30%	-15.49%	-	-
Horiz. %	112.06%	149.21%	73.26%	97.49%	74.96%	84.51%	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	16.38	14.08	12.16	11.60	9.17	8.80	7.91	12.88%
YoY %	16.34%	15.79%	4.83%	26.50%	4.20%	11.25%	-	-
Horiz. %	207.08%	178.00%	153.73%	146.65%	115.93%	111.25%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 412,894
RPS	5,064.11	3,725.65	2,873.41	2,529.00	2,122.03	75.43	61.28	108.56%
YoY %	35.93%	29.66%	13.62%	19.18%	2,713.24%	23.09%	-	-
Horiz. %	8,263.89%	6,079.72%	4,688.98%	4,126.96%	3,462.84%	123.09%	100.00%	-
EPS	162.67	217.26	107.22	144.34	111.71	126.33	150.10	1.34%
YoY %	-25.13%	102.63%	-25.72%	29.21%	-11.57%	-15.84%	-	-
Horiz. %	108.37%	144.74%	71.43%	96.16%	74.42%	84.16%	100.00%	-
DPS	27.37	27.46	27.60	27.92	28.10	28.19	28.30	-0.55%
YoY %	-0.33%	-0.51%	-1.15%	-0.64%	-0.32%	-0.39%	-	-
Horiz. %	96.71%	97.03%	97.53%	98.66%	99.29%	99.61%	100.00%	-
NAPS	14.946	12.8857	11.1855	10.7951	8.5895	8.268	7.4625	12.26%
YoY %	15.99%	15.20%	3.62%	25.68%	3.89%	10.79%	-	-
Horiz. %	200.28%	172.67%	149.89%	144.66%	115.10%	110.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	19.38	18.30	18.24	19.70	18.10	18.68	15.24	-
P/RPS	0.35	0.45	0.58	0.72	0.80	23.27	23.46	-50.35%
YoY %	-22.22%	-22.41%	-19.44%	-10.00%	-96.56%	-0.81%	-	-
Horiz. %	1.49%	1.92%	2.47%	3.07%	3.41%	99.19%	100.00%	-
P/EPS	10.87	7.71	15.65	12.70	15.18	13.89	9.58	2.12%
YoY %	40.99%	-50.73%	23.23%	-16.34%	9.29%	44.99%	-	-
Horiz. %	113.47%	80.48%	163.36%	132.57%	158.46%	144.99%	100.00%	-
EY	9.20	12.97	6.39	7.87	6.59	7.20	10.44	-2.08%
YoY %	-29.07%	102.97%	-18.81%	19.42%	-8.47%	-31.03%	-	-
Horiz. %	88.12%	124.23%	61.21%	75.38%	63.12%	68.97%	100.00%	-
DY	1.55	1.64	1.64	1.52	1.66	1.61	1.97	-3.91%
YoY %	-5.49%	0.00%	7.89%	-8.43%	3.11%	-18.27%	-	-
Horiz. %	78.68%	83.25%	83.25%	77.16%	84.26%	81.73%	100.00%	-
P/NAPS	1.18	1.30	1.50	1.70	1.97	2.12	1.93	-7.86%
YoY %	-9.23%	-13.33%	-11.76%	-13.71%	-7.08%	9.84%	-	-
Horiz. %	61.14%	67.36%	77.72%	88.08%	102.07%	109.84%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	16/05/16	20/05/15	21/05/14	22/05/13	24/05/12	25/05/11	-
Price	18.40	17.62	18.18	19.78	19.10	17.90	16.22	-
P/RPS	0.33	0.43	0.58	0.73	0.84	22.30	24.97	-51.34%
YoY %	-23.26%	-25.86%	-20.55%	-13.10%	-96.23%	-10.69%	-	-
Horiz. %	1.32%	1.72%	2.32%	2.92%	3.36%	89.31%	100.00%	-
P/EPS	10.32	7.42	15.60	12.75	16.02	13.31	10.19	0.21%
YoY %	39.08%	-52.44%	22.35%	-20.41%	20.36%	30.62%	-	-
Horiz. %	101.28%	72.82%	153.09%	125.12%	157.21%	130.62%	100.00%	-
EY	9.69	13.47	6.41	7.84	6.24	7.51	9.81	-0.20%
YoY %	-28.06%	110.14%	-18.24%	25.64%	-16.91%	-23.45%	-	-
Horiz. %	98.78%	137.31%	65.34%	79.92%	63.61%	76.55%	100.00%	-
DY	1.63	1.70	1.65	1.52	1.57	1.68	1.85	-2.08%
YoY %	-4.12%	3.03%	8.55%	-3.18%	-6.55%	-9.19%	-	-
Horiz. %	88.11%	91.89%	89.19%	82.16%	84.86%	90.81%	100.00%	-
P/NAPS	1.12	1.25	1.50	1.71	2.08	2.03	2.05	-9.57%
YoY %	-10.40%	-16.67%	-12.28%	-17.79%	2.46%	-0.98%	-	-
Horiz. %	54.63%	60.98%	73.17%	83.41%	101.46%	99.02%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

278

HLIND

HONG LEONG INDUSTRIES BHD

273

MPI

MALAYSIAN PACIFIC INDUSTRIES

256

JCY

JCY INTERNATIONAL BERHAD

155

PBBANK

PUBLIC BANK BHD

100

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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