[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-May-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

31-Mar-2015 [#2]

Profit Trend

QoQ- 103.37%

YoY- -25.72%

Quarter Report

BKB FY2015 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Cumulative Result
Revenue	10,171,364	11,233,855	8,264,709	6,374,177	5,610,149	4,707,351	167,334	98.22%
YoY %	-9.46%	35.93%	29.66%	13.62%	19.18%	2,713.15%	-	-
Horiz. %	6,078.48%	6,713.43%	4,939.05%	3,809.25%	3,352.67%	2,813.15%	100.00%	-
PBT	809,205	951,504	1,207,149	639,082	860,644	678,946	290,911	18.58%
YoY %	-14.96%	-21.18%	88.89%	-25.74%	26.76%	133.39%	-	-
Horiz. %	278.16%	327.08%	414.95%	219.68%	295.84%	233.39%	100.00%	-
Tax	-201,269	-206,837	-151,129	-146,010	-177,526	-148,523	-7,897	71.50%
YoY %	2.69%	-36.86%	-3.51%	17.75%	-19.53%	-1,780.75%	-	-
Horiz. %	2,548.68%	2,619.18%	1,913.75%	1,848.93%	2,248.02%	1,880.75%	100.00%	-
NP	607,936	744,667	1,056,020	493,072	683,118	530,423	283,014	13.58%
YoY %	-18.36%	-29.48%	114.17%	-27.82%	28.79%	87.42%	-	-
Horiz. %	214.81%	263.12%	373.13%	174.22%	241.37%	187.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	287,651	360,858	481,961	237,846	320,189	247,811	280,245	0.43%
YoY %	-20.29%	-25.13%	102.64%	-25.72%	29.21%	-11.57%	-	-
Horiz. %	102.64%	128.77%	171.98%	84.87%	114.25%	88.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	21.74%	12.52%	22.85%	20.63%	21.88%	2.71%	-
YoY %	14.40%	73.64%	-45.21%	10.76%	-5.71%	707.38%	-	-
Horiz. %	917.71%	802.21%	461.99%	843.17%	761.25%	807.38%	100.00%	-
Total Cost	9,563,428	10,489,188	7,208,689	5,881,105	4,927,031	4,176,928	-115,680	-
YoY %	-8.83%	45.51%	22.57%	19.36%	17.96%	3,710.76%	-	-
Horiz. %	-8,267.14%	-9,067.42%	-6,231.58%	-5,083.94%	-4,259.19%	-3,610.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,376,121	6,631,049	5,716,942	4,962,607	4,789,416	3,810,878	3,668,237	9.64%
YoY %	-3.84%	15.99%	15.20%	3.62%	25.68%	3.89%	-	-
Horiz. %	173.82%	180.77%	155.85%	135.29%	130.56%	103.89%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	60,265	60,723	60,904	61,216	61,932	62,337	62,526	-0.61%
YoY %	-0.75%	-0.30%	-0.51%	-1.16%	-0.65%	-0.30%	-	-
Horiz. %	96.38%	97.12%	97.41%	97.90%	99.05%	99.70%	100.00%	-
Div Payout %	20.95%	16.83%	12.64%	25.74%	19.34%	25.16%	22.31%	-
YoY %	24.48%	33.15%	-50.89%	33.09%	-23.13%	12.77%	-	-
Horiz. %	93.90%	75.44%	56.66%	115.37%	86.69%	112.77%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	6,376,121	6,631,049	5,716,942	4,962,607	4,789,416	3,810,878	3,668,237	9.64%
YoY %	-3.84%	15.99%	15.20%	3.62%	25.68%	3.89%	-	-
Horiz. %	173.82%	180.77%	155.85%	135.29%	130.56%	103.89%	100.00%	-
NOSH	435,951	435,951	406,032	408,109	412,880	415,581	416,845	0.74%
YoY %	0.00%	7.37%	-0.51%	-1.16%	-0.65%	-0.30%	-	-
Horiz. %	104.58%	104.58%	97.41%	97.90%	99.05%	99.70%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	5.98%	6.63%	12.78%	7.74%	12.18%	11.27%	169.13%	-
YoY %	-9.80%	-48.12%	65.12%	-36.45%	8.07%	-93.34%	-	-
Horiz. %	3.54%	3.92%	7.56%	4.58%	7.20%	6.66%	100.00%	-
ROE	4.51%	5.44%	8.43%	4.79%	6.69%	6.50%	7.64%	-
YoY %	-17.10%	-35.47%	75.99%	-28.40%	2.92%	-14.92%	-	-
Horiz. %	59.03%	71.20%	110.34%	62.70%	87.57%	85.08%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	2,531.63	2,774.98	2,035.48	1,561.88	1,358.78	1,132.72	40.14	99.44%
YoY %	-8.77%	36.33%	30.32%	14.95%	19.96%	2,721.92%	-	-
Horiz. %	6,307.00%	6,913.25%	5,070.95%	3,891.08%	3,385.10%	2,821.92%	100.00%	-
EPS	71.60	89.14	118.70	58.28	77.55	59.63	67.23	1.05%
YoY %	-19.68%	-24.90%	103.67%	-24.85%	30.05%	-11.30%	-	-
Horiz. %	106.50%	132.59%	176.56%	86.69%	115.35%	88.70%	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	15.87	16.38	14.08	12.16	11.60	9.17	8.80	10.32%
YoY %	-3.11%	16.34%	15.79%	4.83%	26.50%	4.20%	-	-
Horiz. %	180.34%	186.14%	160.00%	138.18%	131.82%	104.20%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 408,143
RPS	2,292.57	2,532.05	1,862.82	1,436.71	1,264.50	1,061.01	37.72	98.22%
YoY %	-9.46%	35.93%	29.66%	13.62%	19.18%	2,712.86%	-	-
Horiz. %	6,077.86%	6,712.75%	4,938.55%	3,808.88%	3,352.33%	2,812.86%	100.00%	-
EPS	64.84	81.34	108.63	53.61	72.17	55.86	63.17	0.43%
YoY %	-20.29%	-25.12%	102.63%	-25.72%	29.20%	-11.57%	-	-
Horiz. %	102.64%	128.76%	171.96%	84.87%	114.25%	88.43%	100.00%	-
DPS	13.58	13.69	13.73	13.80	13.96	14.05	14.09	-0.61%
YoY %	-0.80%	-0.29%	-0.51%	-1.15%	-0.64%	-0.28%	-	-
Horiz. %	96.38%	97.16%	97.44%	97.94%	99.08%	99.72%	100.00%	-
NAPS	14.3714	14.946	12.8857	11.1855	10.7951	8.5895	8.268	9.64%
YoY %	-3.84%	15.99%	15.20%	3.62%	25.68%	3.89%	-	-
Horiz. %	173.82%	180.77%	155.85%	135.29%	130.56%	103.89%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	18.10	19.38	18.30	18.24	19.70	18.10	18.68	-
P/RPS	0.71	0.70	0.90	1.17	1.45	1.60	46.53	-50.18%
YoY %	1.43%	-22.22%	-23.08%	-19.31%	-9.38%	-96.56%	-	-
Horiz. %	1.53%	1.50%	1.93%	2.51%	3.12%	3.44%	100.00%	-
P/EPS	25.28	21.74	15.42	31.30	25.40	30.35	27.79	-1.56%
YoY %	16.28%	40.99%	-50.73%	23.23%	-16.31%	9.21%	-	-
Horiz. %	90.97%	78.23%	55.49%	112.63%	91.40%	109.21%	100.00%	-
EY	3.96	4.60	6.49	3.20	3.94	3.29	3.60	1.60%
YoY %	-13.91%	-29.12%	102.81%	-18.78%	19.76%	-8.61%	-	-
Horiz. %	110.00%	127.78%	180.28%	88.89%	109.44%	91.39%	100.00%	-
DY	0.83	0.77	0.82	0.82	0.76	0.83	0.80	0.61%
YoY %	7.79%	-6.10%	0.00%	7.89%	-8.43%	3.75%	-	-
Horiz. %	103.75%	96.25%	102.50%	102.50%	95.00%	103.75%	100.00%	-
P/NAPS	1.14	1.18	1.30	1.50	1.70	1.97	2.12	-9.81%
YoY %	-3.39%	-9.23%	-13.33%	-11.76%	-13.71%	-7.08%	-	-
Horiz. %	53.77%	55.66%	61.32%	70.75%	80.19%	92.92%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	16/05/18	22/05/17	16/05/16	20/05/15	21/05/14	22/05/13	24/05/12	-
Price	18.40	18.40	17.62	18.18	19.78	19.10	17.90	-
P/RPS	0.73	0.66	0.87	1.16	1.46	1.69	44.59	-49.59%
YoY %	10.61%	-24.14%	-25.00%	-20.55%	-13.61%	-96.21%	-	-
Horiz. %	1.64%	1.48%	1.95%	2.60%	3.27%	3.79%	100.00%	-
P/EPS	25.70	20.64	14.84	31.19	25.51	32.03	26.63	-0.59%
YoY %	24.52%	39.08%	-52.42%	22.27%	-20.36%	20.28%	-	-
Horiz. %	96.51%	77.51%	55.73%	117.12%	95.79%	120.28%	100.00%	-
EY	3.89	4.84	6.74	3.21	3.92	3.12	3.76	0.56%
YoY %	-19.63%	-28.19%	109.97%	-18.11%	25.64%	-17.02%	-	-
Horiz. %	103.46%	128.72%	179.26%	85.37%	104.26%	82.98%	100.00%	-
DY	0.82	0.82	0.85	0.83	0.76	0.79	0.84	-0.40%
YoY %	0.00%	-3.53%	2.41%	9.21%	-3.80%	-5.95%	-	-
Horiz. %	97.62%	97.62%	101.19%	98.81%	90.48%	94.05%	100.00%	-
P/NAPS	1.16	1.12	1.25	1.50	1.71	2.08	2.03	-8.90%
YoY %	3.57%	-10.40%	-16.67%	-12.28%	-17.79%	2.46%	-	-
Horiz. %	57.14%	55.17%	61.58%	73.89%	84.24%	102.46%	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

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:20:00

EMA 5

10 Mins

BUY

2024-06-25 15:40:00

EMA 5

5 Mins

BUY

2024-06-25 15:25:00

ADX

5 Mins

BUY

2024-06-25 15:00:00

ADX

Hourly

SELL

2024-06-25 14:30:00

ADX

10 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

681

HLIND

HONG LEONG INDUSTRIES BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

630

DNEX

DAGANG NEXCHANGE BERHAD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

NOTION

NOTION VTEC BHD

572

GENTING

GENTING BHD

503

HEXCAP

HEXTAR CAPITAL BERHAD

465

PBBANK

PUBLIC BANK BHD

457

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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