[BKAWAN] YoY Quarter Result on 30-Sep-2013 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

30-Sep-2013 [#4]

Profit Trend

QoQ- 13.46%

YoY- -39.24%

Quarter Report

BKB FY2013 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	4,661,089	4,042,003	2,870,040	2,502,760	86,707	74,253	57,263	108.03%
YoY %	15.32%	40.83%	14.67%	2,786.46%	16.77%	29.67%	-	-
Horiz. %	8,139.79%	7,058.66%	5,012.03%	4,370.64%	151.42%	129.67%	100.00%	-
PBT	257,932	267,504	257,130	358,945	211,804	229,039	147,549	9.74%
YoY %	-3.58%	4.03%	-28.37%	69.47%	-7.52%	55.23%	-	-
Horiz. %	174.81%	181.30%	174.27%	243.27%	143.55%	155.23%	100.00%	-
Tax	164,627	-63,375	-68,157	-82,310	-3,164	10,765	854	140.15%
YoY %	359.77%	7.02%	17.19%	-2,501.45%	-129.39%	1,160.54%	-	-
Horiz. %	19,277.17%	-7,420.96%	-7,980.91%	-9,638.17%	-370.49%	1,260.54%	100.00%	-
NP	422,559	204,129	188,973	276,635	208,640	239,804	148,403	19.03%
YoY %	107.01%	8.02%	-31.69%	32.59%	-13.00%	61.59%	-	-
Horiz. %	284.74%	137.55%	127.34%	186.41%	140.59%	161.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,734	115,332	90,829	125,385	206,352	235,962	148,212	4.65%
YoY %	68.85%	26.98%	-27.56%	-39.24%	-12.55%	59.21%	-	-
Horiz. %	131.39%	77.82%	61.28%	84.60%	139.23%	159.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-63.83%	23.69%	26.51%	22.93%	1.49%	-4.70%	-0.58%	-
YoY %	-369.44%	-10.64%	15.61%	1,438.93%	131.70%	-710.34%	-	-
Horiz. %	11,005.17%	-4,084.48%	-4,570.69%	-3,953.45%	-256.90%	810.34%	100.00%	-
Total Cost	4,238,530	3,837,874	2,681,067	2,226,125	-121,933	-165,551	-91,140	-
YoY %	10.44%	43.15%	20.44%	1,925.70%	26.35%	-81.64%	-	-
Horiz. %	-4,650.57%	-4,210.97%	-2,941.70%	-2,442.53%	133.79%	181.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	11.54%
YoY %	8.28%	20.72%	16.64%	6.93%	1.53%	16.47%	-	-
Horiz. %	192.78%	178.04%	147.48%	126.44%	118.25%	116.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	162,278	142,636	185,029	166,072	208,436	334,460	211,429	-4.30%
YoY %	13.77%	-22.91%	11.41%	-20.32%	-37.68%	58.19%	-	-
Horiz. %	76.75%	67.46%	87.51%	78.55%	98.58%	158.19%	100.00%	-
Div Payout %	83.33%	123.67%	203.71%	132.45%	101.01%	141.74%	142.65%	-
YoY %	-32.62%	-39.29%	53.80%	31.13%	-28.74%	-0.64%	-	-
Horiz. %	58.42%	86.69%	142.80%	92.85%	70.81%	99.36%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	11.54%
YoY %	8.28%	20.72%	16.64%	6.93%	1.53%	16.47%	-	-
Horiz. %	192.78%	178.04%	147.48%	126.44%	118.25%	116.47%	100.00%	-
NOSH	405,695	407,533	411,177	415,182	416,872	418,075	422,858	-0.68%
YoY %	-0.45%	-0.89%	-0.96%	-0.41%	-0.29%	-1.13%	-	-
Horiz. %	95.94%	96.38%	97.24%	98.18%	98.58%	98.87%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	9.07%	5.05%	6.58%	11.05%	240.63%	322.96%	259.16%	-
YoY %	79.60%	-23.25%	-40.45%	-95.41%	-25.49%	24.62%	-	-
Horiz. %	3.50%	1.95%	2.54%	4.26%	92.85%	124.62%	100.00%	-
ROE	3.20%	2.05%	1.95%	3.14%	5.52%	6.41%	4.69%	-
YoY %	56.10%	5.13%	-37.90%	-43.12%	-13.88%	36.67%	-	-
Horiz. %	68.23%	43.71%	41.58%	66.95%	117.70%	136.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1,148.91	991.82	698.01	602.81	20.80	17.76	13.54	109.48%
YoY %	15.84%	42.09%	15.79%	2,798.12%	17.12%	31.17%	-	-
Horiz. %	8,485.30%	7,325.11%	5,155.17%	4,452.07%	153.62%	131.17%	100.00%	-
EPS	48.00	28.30	22.09	30.20	49.50	56.44	35.05	5.37%
YoY %	69.61%	28.11%	-26.85%	-38.99%	-12.30%	61.03%	-	-
Horiz. %	136.95%	80.74%	63.02%	86.16%	141.23%	161.03%	100.00%	-
DPS	40.00	35.00	45.00	40.00	50.00	80.00	50.00	-3.64%
YoY %	14.29%	-22.22%	12.50%	-20.00%	-37.50%	60.00%	-	-
Horiz. %	80.00%	70.00%	90.00%	80.00%	100.00%	160.00%	100.00%	-
NAPS	15.01	13.80	11.33	9.62	8.96	8.80	7.47	12.32%
YoY %	8.77%	21.80%	17.78%	7.37%	1.82%	17.80%	-	-
Horiz. %	200.94%	184.74%	151.67%	128.78%	119.95%	117.80%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 415,182
RPS	1,050.59	911.05	646.89	564.11	19.54	16.74	12.91	108.03%
YoY %	15.32%	40.84%	14.67%	2,786.95%	16.73%	29.67%	-	-
Horiz. %	8,137.80%	7,056.93%	5,010.77%	4,369.56%	151.36%	129.67%	100.00%	-
EPS	43.89	26.00	20.47	28.26	46.51	53.18	33.41	4.64%
YoY %	68.81%	27.02%	-27.57%	-39.24%	-12.54%	59.17%	-	-
Horiz. %	131.37%	77.82%	61.27%	84.59%	139.21%	159.17%	100.00%	-
DPS	36.58	32.15	41.70	37.43	46.98	75.39	47.66	-4.31%
YoY %	13.78%	-22.90%	11.41%	-20.33%	-37.68%	58.18%	-	-
Horiz. %	76.75%	67.46%	87.49%	78.54%	98.57%	158.18%	100.00%	-
NAPS	13.7254	12.6761	10.5003	9.0024	8.4189	8.2924	7.1197	11.54%
YoY %	8.28%	20.72%	16.64%	6.93%	1.53%	16.47%	-	-
Horiz. %	192.78%	178.04%	147.48%	126.44%	118.25%	116.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	18.18	16.78	19.10	18.50	18.00	14.96	12.28	-
P/RPS	1.58	1.69	2.74	3.07	86.54	84.23	90.68	-49.05%
YoY %	-6.51%	-38.32%	-10.75%	-96.45%	2.74%	-7.11%	-	-
Horiz. %	1.74%	1.86%	3.02%	3.39%	95.43%	92.89%	100.00%	-
P/EPS	37.88	59.29	86.46	61.26	36.36	26.51	35.04	1.30%
YoY %	-36.11%	-31.42%	41.14%	68.48%	37.16%	-24.34%	-	-
Horiz. %	108.11%	169.21%	246.75%	174.83%	103.77%	75.66%	100.00%	-
EY	2.64	1.69	1.16	1.63	2.75	3.77	2.85	-1.26%
YoY %	56.21%	45.69%	-28.83%	-40.73%	-27.06%	32.28%	-	-
Horiz. %	92.63%	59.30%	40.70%	57.19%	96.49%	132.28%	100.00%	-
DY	2.20	2.09	2.36	2.16	2.78	5.35	4.07	-9.73%
YoY %	5.26%	-11.44%	9.26%	-22.30%	-48.04%	31.45%	-	-
Horiz. %	54.05%	51.35%	57.99%	53.07%	68.30%	131.45%	100.00%	-
P/NAPS	1.21	1.22	1.69	1.92	2.01	1.70	1.64	-4.93%
YoY %	-0.82%	-27.81%	-11.98%	-4.48%	18.24%	3.66%	-	-
Horiz. %	73.78%	74.39%	103.05%	117.07%	122.56%	103.66%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	16/11/16	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	-
Price	18.30	17.56	18.48	20.00	17.74	16.20	15.60	-
P/RPS	1.59	1.77	2.65	3.32	85.29	91.21	115.20	-50.99%
YoY %	-10.17%	-33.21%	-20.18%	-96.11%	-6.49%	-20.82%	-	-
Horiz. %	1.38%	1.54%	2.30%	2.88%	74.04%	79.18%	100.00%	-
P/EPS	38.13	62.05	83.66	66.23	35.84	28.70	44.51	-2.54%
YoY %	-38.55%	-25.83%	26.32%	84.79%	24.88%	-35.52%	-	-
Horiz. %	85.67%	139.41%	187.96%	148.80%	80.52%	64.48%	100.00%	-
EY	2.62	1.61	1.20	1.51	2.79	3.48	2.25	2.56%
YoY %	62.73%	34.17%	-20.53%	-45.88%	-19.83%	54.67%	-	-
Horiz. %	116.44%	71.56%	53.33%	67.11%	124.00%	154.67%	100.00%	-
DY	2.19	1.99	2.44	2.00	2.82	4.94	3.21	-6.16%
YoY %	10.05%	-18.44%	22.00%	-29.08%	-42.91%	53.89%	-	-
Horiz. %	68.22%	61.99%	76.01%	62.31%	87.85%	153.89%	100.00%	-
P/NAPS	1.22	1.27	1.63	2.08	1.98	1.84	2.09	-8.57%
YoY %	-3.94%	-22.09%	-21.63%	5.05%	7.61%	-11.96%	-	-
Horiz. %	58.37%	60.77%	77.99%	99.52%	94.74%	88.04%	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 - 31 May 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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

326

MPI

MALAYSIAN PACIFIC INDUSTRIES

322

GENTING

GENTING BHD

185

GENM

GENTING MALAYSIA BERHAD

154

DSONIC

DATASONIC GROUP BERHAD

153

MAYBANK

MALAYAN BANKING BHD

138

DUFU

DUFU TECHNOLOGY CORP. BHD

120

MYEG

MY E.G. SERVICES BHD

118

INARI

INARI AMERTRON BERHAD

116

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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