[BKAWAN] YoY 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- -32.28%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 5,012,875 4,043,453 3,639,128 3,019,475 2,256,134 82,500 72,941 102.25%
PBT 248,030 357,505 334,936 299,507 247,900 122,929 214,824 2.42%
Tax -93,336 -59,189 -61,669 -64,883 -22,524 -2,640 -2,562 81.97%
NP 154,694 298,316 273,267 234,624 225,376 120,289 212,262 -5.13%
-
NP to SH 80,779 148,473 131,662 110,528 110,513 119,090 210,537 -14.74%
-
Tax Rate 37.63% 16.56% 18.41% 21.66% 9.09% 2.15% 1.19% -
Total Cost 4,858,181 3,745,137 3,365,861 2,784,851 2,030,758 -37,789 -139,321 -
-
Net Worth 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 11.01%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 11.01%
NOSH 435,951 405,885 407,874 411,649 415,306 416,835 418,313 0.69%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.09% 7.38% 7.51% 7.77% 9.99% 145.80% 291.01% -
ROE 1.22% 2.58% 2.54% 2.37% 2.88% 3.33% 5.96% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,239.43 996.20 892.22 733.51 543.25 19.79 17.44 103.39%
EPS 19.97 36.58 32.28 26.85 26.61 28.57 50.33 -14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.35 14.18 12.69 11.33 9.23 8.58 8.44 11.63%
Adjusted Per Share Value based on latest NOSH - 411,649
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,275.99 1,029.23 926.31 768.58 574.28 21.00 18.57 102.25%
EPS 20.56 37.79 33.51 28.13 28.13 30.31 53.59 -14.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.8322 14.65 13.1749 11.8718 9.7573 9.1036 8.9868 11.01%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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 1.52 1.79 2.04 2.70 3.44 92.87 98.18 -50.04%
P/EPS 94.63 48.66 56.44 73.74 70.27 64.33 34.02 18.57%
EY 1.06 2.06 1.77 1.36 1.42 1.55 2.94 -15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.44 1.75 2.03 2.14 2.03 -8.89%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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 1.53 1.80 2.00 2.68 3.36 95.80 90.96 -49.35%
P/EPS 95.13 49.10 55.20 73.22 68.62 66.36 31.51 20.20%
EY 1.05 2.04 1.81 1.37 1.46 1.51 3.17 -16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.40 1.74 1.98 2.21 1.88 -7.72%

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
Post a Comment