[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

30-Jun-2014 [#3]

Profit Trend

QoQ- 34.52%

YoY- 20.2%

Quarter Report

BKB FY2014 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	16,246,730	12,308,162	10,013,305	8,629,624	6,963,485	249,834	208,887	106.46%
YoY %	32.00%	22.92%	16.03%	23.93%	2,687.24%	19.60%	-	-
Horiz. %	7,777.76%	5,892.26%	4,793.65%	4,131.24%	3,333.61%	119.60%	100.00%	-
PBT	1,199,534	1,564,654	974,018	1,160,151	926,846	413,840	556,317	13.64%
YoY %	-23.34%	60.64%	-16.04%	25.17%	123.96%	-25.61%	-	-
Horiz. %	215.62%	281.25%	175.08%	208.54%	166.60%	74.39%	100.00%	-
Tax	-300,173	-210,318	-207,679	-242,409	-171,047	-10,537	-8,798	79.99%
YoY %	-42.72%	-1.27%	14.33%	-41.72%	-1,523.30%	-19.77%	-	-
Horiz. %	3,411.83%	2,390.52%	2,360.53%	2,755.27%	1,944.16%	119.77%	100.00%	-
NP	899,361	1,354,336	766,339	917,742	755,799	403,303	547,519	8.61%
YoY %	-33.59%	76.73%	-16.50%	21.43%	87.40%	-26.34%	-	-
Horiz. %	164.26%	247.36%	139.97%	167.62%	138.04%	73.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	441,637	630,434	369,508	430,717	358,324	399,335	543,506	-3.39%
YoY %	-29.95%	70.61%	-14.21%	20.20%	-10.27%	-26.53%	-	-
Horiz. %	81.26%	115.99%	67.99%	79.25%	65.93%	73.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	13.44%	21.32%	20.89%	18.45%	2.55%	1.58%	-
YoY %	86.16%	-36.96%	2.06%	13.22%	623.53%	61.39%	-	-
Horiz. %	1,583.54%	850.63%	1,349.37%	1,322.15%	1,167.72%	161.39%	100.00%	-
Total Cost	15,347,369	10,953,826	9,246,966	7,711,882	6,207,686	-153,469	-338,632	-
YoY %	40.11%	18.46%	19.91%	24.23%	4,144.91%	54.68%	-	-
Horiz. %	-4,532.17%	-3,234.73%	-2,730.68%	-2,277.36%	-1,833.17%	45.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,612,741	5,755,201	5,176,130	4,664,522	3,833,252	3,576,507	3,530,780	11.01%
YoY %	14.90%	11.19%	10.97%	21.69%	7.18%	1.30%	-	-
Horiz. %	187.29%	163.00%	146.60%	132.11%	108.57%	101.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	60,667	60,880	61,183	61,754	62,295	62,526	62,750	-0.56%
YoY %	-0.35%	-0.50%	-0.92%	-0.87%	-0.37%	-0.36%	-	-
Horiz. %	96.68%	97.02%	97.50%	98.41%	99.27%	99.64%	100.00%	-
Div Payout %	13.74%	9.66%	16.56%	14.34%	17.39%	15.66%	11.55%	-
YoY %	42.24%	-41.67%	15.48%	-17.54%	11.05%	35.58%	-	-
Horiz. %	118.96%	83.64%	143.38%	124.16%	150.56%	135.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	6,612,741	5,755,201	5,176,130	4,664,522	3,833,252	3,576,507	3,530,780	11.01%
YoY %	14.90%	11.19%	10.97%	21.69%	7.18%	1.30%	-	-
Horiz. %	187.29%	163.00%	146.60%	132.11%	108.57%	101.30%	100.00%	-
NOSH	435,951	405,867	407,890	411,696	415,303	416,842	418,338	0.68%
YoY %	7.41%	-0.50%	-0.92%	-0.87%	-0.37%	-0.36%	-	-
Horiz. %	104.21%	97.02%	97.50%	98.41%	99.27%	99.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.54%	11.00%	7.65%	10.63%	10.85%	161.43%	262.11%	-
YoY %	-49.64%	43.79%	-28.03%	-2.03%	-93.28%	-38.41%	-	-
Horiz. %	2.11%	4.20%	2.92%	4.06%	4.14%	61.59%	100.00%	-
ROE	6.68%	10.95%	7.14%	9.23%	9.35%	11.17%	15.39%	-
YoY %	-39.00%	53.36%	-22.64%	-1.28%	-16.29%	-27.42%	-	-
Horiz. %	43.40%	71.15%	46.39%	59.97%	60.75%	72.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	4,017.00	3,032.56	2,454.90	2,096.11	1,676.72	59.93	49.93	107.63%
YoY %	32.46%	23.53%	17.12%	25.01%	2,697.80%	20.03%	-	-
Horiz. %	8,045.26%	6,073.62%	4,916.68%	4,198.10%	3,358.14%	120.03%	100.00%	-
EPS	109.19	155.33	90.59	104.62	86.28	95.80	129.92	-2.85%
YoY %	-29.70%	71.46%	-13.41%	21.26%	-9.94%	-26.26%	-	-
Horiz. %	84.04%	119.56%	69.73%	80.53%	66.41%	73.74%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	15.00	15.00	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	16.35	14.18	12.69	11.33	9.23	8.58	8.44	11.63%
YoY %	15.30%	11.74%	12.00%	22.75%	7.58%	1.66%	-	-
Horiz. %	193.72%	168.01%	150.36%	134.24%	109.36%	101.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 411,649
RPS	3,661.93	2,774.20	2,256.95	1,945.07	1,569.53	56.31	47.08	106.47%
YoY %	32.00%	22.92%	16.03%	23.93%	2,687.30%	19.60%	-	-
Horiz. %	7,778.10%	5,892.52%	4,793.86%	4,131.41%	3,333.75%	119.60%	100.00%	-
EPS	99.54	142.10	83.29	97.08	80.76	90.01	122.50	-3.39%
YoY %	-29.95%	70.61%	-14.20%	20.21%	-10.28%	-26.52%	-	-
Horiz. %	81.26%	116.00%	67.99%	79.25%	65.93%	73.48%	100.00%	-
DPS	13.67	13.72	13.79	13.92	14.04	14.09	14.14	-0.56%
YoY %	-0.36%	-0.51%	-0.93%	-0.85%	-0.35%	-0.35%	-	-
Horiz. %	96.68%	97.03%	97.52%	98.44%	99.29%	99.65%	100.00%	-
NAPS	14.9048	12.9719	11.6667	10.5136	8.64	8.0613	7.9582	11.01%
YoY %	14.90%	11.19%	10.97%	21.69%	7.18%	1.30%	-	-
Horiz. %	187.29%	163.00%	146.60%	132.11%	108.57%	101.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	18.90	17.80	18.22	19.80	18.70	18.38	17.12	-
P/RPS	0.47	0.59	0.74	0.94	1.12	30.67	34.29	-51.04%
YoY %	-20.34%	-20.27%	-21.28%	-16.07%	-96.35%	-10.56%	-	-
Horiz. %	1.37%	1.72%	2.16%	2.74%	3.27%	89.44%	100.00%	-
P/EPS	17.31	11.46	20.11	18.93	21.67	19.19	13.18	4.64%
YoY %	51.05%	-43.01%	6.23%	-12.64%	12.92%	45.60%	-	-
Horiz. %	131.34%	86.95%	152.58%	143.63%	164.42%	145.60%	100.00%	-
EY	5.78	8.73	4.97	5.28	4.61	5.21	7.59	-4.43%
YoY %	-33.79%	75.65%	-5.87%	14.53%	-11.52%	-31.36%	-	-
Horiz. %	76.15%	115.02%	65.48%	69.57%	60.74%	68.64%	100.00%	-
DY	0.79	0.84	0.82	0.76	0.80	0.82	0.88	-1.78%
YoY %	-5.95%	2.44%	7.89%	-5.00%	-2.44%	-6.82%	-	-
Horiz. %	89.77%	95.45%	93.18%	86.36%	90.91%	93.18%	100.00%	-
P/NAPS	1.16	1.26	1.44	1.75	2.03	2.14	2.03	-8.89%
YoY %	-7.94%	-12.50%	-17.71%	-13.79%	-5.14%	5.42%	-	-
Horiz. %	57.14%	62.07%	70.94%	86.21%	100.00%	105.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	17/08/16	19/08/15	20/08/14	20/08/13	29/08/12	16/08/11	-
Price	19.00	17.96	17.82	19.66	18.26	18.96	15.86	-
P/RPS	0.47	0.59	0.73	0.94	1.09	31.63	31.76	-50.41%
YoY %	-20.34%	-19.18%	-22.34%	-13.76%	-96.55%	-0.41%	-	-
Horiz. %	1.48%	1.86%	2.30%	2.96%	3.43%	99.59%	100.00%	-
P/EPS	17.40	11.56	19.67	18.79	21.16	19.79	12.21	6.07%
YoY %	50.52%	-41.23%	4.68%	-11.20%	6.92%	62.08%	-	-
Horiz. %	142.51%	94.68%	161.10%	153.89%	173.30%	162.08%	100.00%	-
EY	5.75	8.65	5.08	5.32	4.73	5.05	8.19	-5.71%
YoY %	-33.53%	70.28%	-4.51%	12.47%	-6.34%	-38.34%	-	-
Horiz. %	70.21%	105.62%	62.03%	64.96%	57.75%	61.66%	100.00%	-
DY	0.79	0.84	0.84	0.76	0.82	0.79	0.95	-3.02%
YoY %	-5.95%	0.00%	10.53%	-7.32%	3.80%	-16.84%	-	-
Horiz. %	83.16%	88.42%	88.42%	80.00%	86.32%	83.16%	100.00%	-
P/NAPS	1.16	1.27	1.40	1.74	1.98	2.21	1.88	-7.72%
YoY %	-8.66%	-9.29%	-19.54%	-12.12%	-10.41%	17.55%	-	-
Horiz. %	61.70%	67.55%	74.47%	92.55%	105.32%	117.55%	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

MPI

MALAYSIAN PACIFIC INDUSTRIES

304

PTRANS

PERAK TRANSIT BERHAD

294

HLIND

HONG LEONG INDUSTRIES BHD

289

JCY

JCY INTERNATIONAL BERHAD

212

PBBANK

PUBLIC BANK BHD

151

GENTING

GENTING BHD

141

MAYBANK

MALAYAN BANKING BHD

123

GENM

GENTING MALAYSIA BERHAD

122

YTLPOWR

YTL POWER INTERNATIONAL BHD

101

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