[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

30-Sep-2014 [#4]

Profit Trend

QoQ- 21.09%

YoY- 7.82%

Quarter Report

BKB FY2014 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	21,548,322	16,969,251	14,055,308	11,499,664	9,466,245	336,541	283,140	105.72%
YoY %	26.98%	20.73%	22.22%	21.48%	2,712.81%	18.86%	-	-
Horiz. %	7,610.48%	5,993.24%	4,964.08%	4,061.48%	3,343.31%	118.86%	100.00%	-
PBT	1,622,131	1,822,586	1,241,522	1,417,281	1,285,791	625,644	785,356	12.83%
YoY %	-11.00%	46.80%	-12.40%	10.23%	105.51%	-20.34%	-	-
Horiz. %	206.55%	232.07%	158.08%	180.46%	163.72%	79.66%	100.00%	-
Tax	-423,408	-45,691	-271,054	-310,566	-253,357	-13,701	1,967	-
YoY %	-826.68%	83.14%	12.72%	-22.58%	-1,749.19%	-796.54%	-	-
Horiz. %	-21,525.57%	-2,322.88%	-13,780.07%	-15,788.82%	-12,880.38%	-696.54%	100.00%	-
NP	1,198,723	1,776,895	970,468	1,106,715	1,032,434	611,943	787,323	7.25%
YoY %	-32.54%	83.10%	-12.31%	7.19%	68.71%	-22.28%	-	-
Horiz. %	152.25%	225.69%	123.26%	140.57%	131.13%	77.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	586,646	825,168	484,840	521,546	483,709	605,687	779,468	-4.62%
YoY %	-28.91%	70.19%	-7.04%	7.82%	-20.14%	-22.29%	-	-
Horiz. %	75.26%	105.86%	62.20%	66.91%	62.06%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	2.51%	21.83%	21.91%	19.70%	2.19%	-0.25%	-
YoY %	939.84%	-88.50%	-0.37%	11.22%	799.54%	976.00%	-	-
Horiz. %	-10,440.00%	-1,004.00%	-8,732.00%	-8,764.00%	-7,880.00%	-876.00%	100.00%	-
Total Cost	20,349,599	15,192,356	13,084,840	10,392,949	8,433,811	-275,402	-504,183	-
YoY %	33.95%	16.11%	25.90%	23.23%	3,162.36%	45.38%	-	-
Horiz. %	-4,036.15%	-3,013.26%	-2,595.26%	-2,061.34%	-1,672.77%	54.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,720,215	6,089,965	5,624,877	4,657,614	4,570,577	3,734,229	3,678,905	10.55%
YoY %	10.35%	8.27%	20.77%	1.90%	22.40%	1.50%	-	-
Horiz. %	182.67%	165.54%	152.90%	126.60%	124.24%	101.50%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	242,461	223,149	203,799	246,652	228,321	270,898	397,154	-7.88%
YoY %	8.65%	9.49%	-17.37%	8.03%	-15.72%	-31.79%	-	-
Horiz. %	61.05%	56.19%	51.31%	62.10%	57.49%	68.21%	100.00%	-
Div Payout %	41.33%	27.04%	42.03%	47.29%	47.20%	44.73%	50.95%	-
YoY %	52.85%	-35.67%	-11.12%	0.19%	5.52%	-12.21%	-	-
Horiz. %	81.12%	53.07%	82.49%	92.82%	92.64%	87.79%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	6,720,215	6,089,965	5,624,877	4,657,614	4,570,577	3,734,229	3,678,905	10.55%
YoY %	10.35%	8.27%	20.77%	1.90%	22.40%	1.50%	-	-
Horiz. %	182.67%	165.54%	152.90%	126.60%	124.24%	101.50%	100.00%	-
NOSH	435,951	405,727	407,599	411,086	415,129	416,766	418,057	0.70%
YoY %	7.45%	-0.46%	-0.85%	-0.97%	-0.39%	-0.31%	-	-
Horiz. %	104.28%	97.05%	97.50%	98.33%	99.30%	99.69%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	5.56%	10.47%	6.90%	9.62%	10.91%	181.83%	278.07%	-
YoY %	-46.90%	51.74%	-28.27%	-11.82%	-94.00%	-34.61%	-	-
Horiz. %	2.00%	3.77%	2.48%	3.46%	3.92%	65.39%	100.00%	-
ROE	8.73%	13.55%	8.62%	11.20%	10.58%	16.22%	21.19%	-
YoY %	-35.57%	57.19%	-23.04%	5.86%	-34.77%	-23.45%	-	-
Horiz. %	41.20%	63.95%	40.68%	52.86%	49.93%	76.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	5,332.40	4,182.43	3,448.31	2,797.38	2,280.31	80.75	67.73	106.88%
YoY %	27.50%	21.29%	23.27%	22.68%	2,723.91%	19.22%	-	-
Horiz. %	7,873.03%	6,175.15%	5,091.26%	4,130.19%	3,366.77%	119.22%	100.00%	-
EPS	145.17	203.38	118.95	126.87	116.52	145.33	186.45	-4.08%
YoY %	-28.62%	70.98%	-6.24%	8.88%	-19.82%	-22.05%	-	-
Horiz. %	77.86%	109.08%	63.80%	68.05%	62.49%	77.95%	100.00%	-
DPS	60.00	55.00	50.00	60.00	55.00	65.00	95.00	-7.36%
YoY %	9.09%	10.00%	-16.67%	9.09%	-15.38%	-31.58%	-	-
Horiz. %	63.16%	57.89%	52.63%	63.16%	57.89%	68.42%	100.00%	-
NAPS	16.63	15.01	13.80	11.33	11.01	8.96	8.80	11.17%
YoY %	10.79%	8.77%	21.80%	2.91%	22.88%	1.82%	-	-
Horiz. %	188.98%	170.57%	156.82%	128.75%	125.11%	101.82%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 411,177
RPS	4,856.88	3,824.78	3,167.99	2,591.96	2,133.64	75.85	63.82	105.72%
YoY %	26.98%	20.73%	22.22%	21.48%	2,712.97%	18.85%	-	-
Horiz. %	7,610.28%	5,993.07%	4,963.95%	4,061.36%	3,343.22%	118.85%	100.00%	-
EPS	132.23	185.99	109.28	117.55	109.03	136.52	175.69	-4.62%
YoY %	-28.90%	70.20%	-7.04%	7.81%	-20.14%	-22.29%	-	-
Horiz. %	75.26%	105.86%	62.20%	66.91%	62.06%	77.71%	100.00%	-
DPS	54.65	50.30	45.94	55.59	51.46	61.06	89.52	-7.88%
YoY %	8.65%	9.49%	-17.36%	8.03%	-15.72%	-31.79%	-	-
Horiz. %	61.05%	56.19%	51.32%	62.10%	57.48%	68.21%	100.00%	-
NAPS	15.147	13.7265	12.6782	10.498	10.3018	8.4168	8.2921	10.55%
YoY %	10.35%	8.27%	20.77%	1.90%	22.40%	1.50%	-	-
Horiz. %	182.67%	165.54%	152.89%	126.60%	124.24%	101.50%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	19.12	18.18	16.78	19.10	18.50	18.00	14.96	-
P/RPS	0.36	0.43	0.49	0.68	0.81	22.29	22.09	-49.61%
YoY %	-16.28%	-12.24%	-27.94%	-16.05%	-96.37%	0.91%	-	-
Horiz. %	1.63%	1.95%	2.22%	3.08%	3.67%	100.91%	100.00%	-
P/EPS	13.17	8.94	14.11	15.05	15.88	12.39	8.02	8.60%
YoY %	47.32%	-36.64%	-6.25%	-5.23%	28.17%	54.49%	-	-
Horiz. %	164.21%	111.47%	175.94%	187.66%	198.00%	154.49%	100.00%	-
EY	7.59	11.19	7.09	6.64	6.30	8.07	12.46	-7.92%
YoY %	-32.17%	57.83%	6.78%	5.40%	-21.93%	-35.23%	-	-
Horiz. %	60.91%	89.81%	56.90%	53.29%	50.56%	64.77%	100.00%	-
DY	3.14	3.03	2.98	3.14	2.97	3.61	6.35	-11.06%
YoY %	3.63%	1.68%	-5.10%	5.72%	-17.73%	-43.15%	-	-
Horiz. %	49.45%	47.72%	46.93%	49.45%	46.77%	56.85%	100.00%	-
P/NAPS	1.15	1.21	1.22	1.69	1.68	2.01	1.70	-6.30%
YoY %	-4.96%	-0.82%	-27.81%	0.60%	-16.42%	18.24%	-	-
Horiz. %	67.65%	71.18%	71.76%	99.41%	98.82%	118.24%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	16/11/16	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	-
Price	19.80	18.30	17.56	18.48	20.00	17.74	16.20	-
P/RPS	0.37	0.44	0.51	0.66	0.88	21.97	23.92	-50.05%
YoY %	-15.91%	-13.73%	-22.73%	-25.00%	-95.99%	-8.15%	-	-
Horiz. %	1.55%	1.84%	2.13%	2.76%	3.68%	91.85%	100.00%	-
P/EPS	13.64	9.00	14.76	14.57	17.16	12.21	8.69	7.79%
YoY %	51.56%	-39.02%	1.30%	-15.09%	40.54%	40.51%	-	-
Horiz. %	156.96%	103.57%	169.85%	167.66%	197.47%	140.51%	100.00%	-
EY	7.33	11.11	6.77	6.87	5.83	8.19	11.51	-7.23%
YoY %	-34.02%	64.11%	-1.46%	17.84%	-28.82%	-28.84%	-	-
Horiz. %	63.68%	96.52%	58.82%	59.69%	50.65%	71.16%	100.00%	-
DY	3.03	3.01	2.85	3.25	2.75	3.66	5.86	-10.40%
YoY %	0.66%	5.61%	-12.31%	18.18%	-24.86%	-37.54%	-	-
Horiz. %	51.71%	51.37%	48.63%	55.46%	46.93%	62.46%	100.00%	-
P/NAPS	1.19	1.22	1.27	1.63	1.82	1.98	1.84	-6.99%
YoY %	-2.46%	-3.94%	-22.09%	-10.44%	-8.08%	7.61%	-	-
Horiz. %	64.67%	66.30%	69.02%	88.59%	98.91%	107.61%	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

2024-05-23 09:00:00

ADX

Hourly

BUY

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

604

HLIND

HONG LEONG INDUSTRIES BHD

577

PTRANS

PERAK TRANSIT BERHAD

563

MAYBANK

MALAYAN BANKING BHD

259

PBBANK

PUBLIC BANK BHD

259

YTLPOWR

YTL POWER INTERNATIONAL BHD

253

MYEG

MY E.G. SERVICES BHD

222

VSTECS

VSTECS BERHAD

216

GENTING

GENTING BHD

210

Daily Stocks

INGENIEU

0.065

-0.005

313,187,800

SNS

0.56

+0.06

75,287,100

REVENUE

0.23

+0.01

37,155,400

MUIIND

0.055

-0.005

32,634,500

GOCEAN

0.205

+0.005

31,217,900

HSI-CT2

0.045

-0.035

27,013,800

AHB

0.17

-0.01

25,129,800

HSI-CXG

0.145

-0.05

24,571,500

AGES

0.10

+0.02

23,840,200

HSI-HUT

0.11

+0.035

23,280,800

More active Stocks

MPI

39.58

+0.62

84,000

AJI

16.78

+0.56

84,400

YSPSAH

2.94

+0.34

834,000

TENAGA

13.10

+0.32

2,858,000

PIE

6.10

+0.30

882,700

BURSA

8.50

+0.20

1,481,600

KLUANG

6.20

+0.20

10,900

HLIND

11.78

+0.18

32,500

F&N

33.18

+0.18

16,200

ALLIANZ

23.20

+0.18

1,500

More gainer Stocks

NESTLE

128.00

-1.50

3,400

DLADY

32.96

-0.26

900

HSI-CVH

1.02

-0.21

5,000

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

HSI-CVY

0.70

-0.15

20,000

HSI-CVT

0.855

-0.13

16,400

HSI-CT1

0.115

-0.125

8,994,700

HSI-CT9

0.41

-0.125

1,192,600

HSTECH-CZ

0.175

-0.125

137,500

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