[BKAWAN] YoY Quarter Result on 30-Sep-2015 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- -12.4%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,322,368 5,301,592 4,661,089 4,042,003 2,870,040 2,502,760 86,707 91.78%
PBT 198,596 422,597 257,932 267,504 257,130 358,945 211,804 -1.06%
Tax -71,113 -123,235 164,627 -63,375 -68,157 -82,310 -3,164 67.95%
NP 127,483 299,362 422,559 204,129 188,973 276,635 208,640 -7.87%
-
NP to SH 71,237 145,009 194,734 115,332 90,829 125,385 206,352 -16.23%
-
Tax Rate 35.81% 29.16% -63.83% 23.69% 26.51% 22.93% 1.49% -
Total Cost 4,194,885 5,002,230 4,238,530 3,837,874 2,681,067 2,226,125 -121,933 -
-
Net Worth 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 9.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 181,845 162,278 142,636 185,029 166,072 208,436 -
Div Payout % - 125.40% 83.33% 123.67% 203.71% 132.45% 101.01% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 3,735,179 9.93%
NOSH 435,951 435,951 405,695 407,533 411,177 415,182 416,872 0.74%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.95% 5.65% 9.07% 5.05% 6.58% 11.05% 240.63% -
ROE 1.08% 2.16% 3.20% 2.05% 1.95% 3.14% 5.52% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,077.27 1,311.94 1,148.91 991.82 698.01 602.81 20.80 93.00%
EPS 17.75 35.88 48.00 28.30 22.09 30.20 49.50 -15.70%
DPS 0.00 45.00 40.00 35.00 45.00 40.00 50.00 -
NAPS 16.44 16.63 15.01 13.80 11.33 9.62 8.96 10.64%
Adjusted Per Share Value based on latest NOSH - 407,533
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 974.24 1,194.95 1,050.59 911.05 646.89 564.11 19.54 91.79%
EPS 16.06 32.68 43.89 26.00 20.47 28.26 46.51 -16.23%
DPS 0.00 40.99 36.58 32.15 41.70 37.43 46.98 -
NAPS 14.8676 15.147 13.7254 12.6761 10.5003 9.0024 8.4189 9.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 17.00 19.12 18.18 16.78 19.10 18.50 18.00 -
P/RPS 1.58 1.46 1.58 1.69 2.74 3.07 86.54 -48.66%
P/EPS 95.75 53.28 37.88 59.29 86.46 61.26 36.36 17.50%
EY 1.04 1.88 2.64 1.69 1.16 1.63 2.75 -14.95%
DY 0.00 2.35 2.20 2.09 2.36 2.16 2.78 -
P/NAPS 1.03 1.15 1.21 1.22 1.69 1.92 2.01 -10.53%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 21/11/12 -
Price 16.86 19.80 18.30 17.56 18.48 20.00 17.74 -
P/RPS 1.57 1.51 1.59 1.77 2.65 3.32 85.29 -48.59%
P/EPS 94.96 55.18 38.13 62.05 83.66 66.23 35.84 17.62%
EY 1.05 1.81 2.62 1.61 1.20 1.51 2.79 -15.02%
DY 0.00 2.27 2.19 1.99 2.44 2.00 2.82 -
P/NAPS 1.03 1.19 1.22 1.27 1.63 2.08 1.98 -10.31%

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