[BKAWAN] YoY Quarter Result on 31-Mar-2014 [#2] | Financial Results | I3investor

[BKAWAN] YoY Quarter Result on 31-Mar-2014 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

21-May-2014

Admission Sponsor

-

Sponsor

-

Financial Year

30-Sep-2014

Quarter

31-Mar-2014 [#2]

Profit Trend

QoQ- 3.98%

YoY- 49.85%

Quarter Report

BKB FY2014 Q2 Quarterly Report.pdf

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Quarter Result
Revenue	5,603,935	3,814,450	3,159,630	3,023,312	2,307,697	83,053	69,776	107.57%
YoY %	46.91%	20.72%	4.51%	31.01%	2,678.58%	19.03%	-	-
Horiz. %	8,031.32%	5,466.71%	4,528.25%	4,332.88%	3,307.29%	119.03%	100.00%	-
PBT	437,701	268,488	320,808	450,816	301,343	117,952	190,574	14.84%
YoY %	63.02%	-16.31%	-28.84%	49.60%	155.48%	-38.11%	-	-
Horiz. %	229.68%	140.88%	168.34%	236.56%	158.12%	61.89%	100.00%	-
Tax	-102,552	-62,761	-74,538	-94,234	-62,716	-4,357	-3,857	72.67%
YoY %	-63.40%	15.80%	20.90%	-50.26%	-1,339.43%	-12.96%	-	-
Horiz. %	2,658.85%	1,627.20%	1,932.54%	2,443.19%	1,626.03%	112.96%	100.00%	-
NP	335,149	205,727	246,270	356,582	238,627	113,595	186,717	10.23%
YoY %	62.91%	-16.46%	-30.94%	49.43%	110.07%	-39.16%	-	-
Horiz. %	179.50%	110.18%	131.89%	190.97%	127.80%	60.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,315	94,435	120,892	163,217	108,918	112,060	184,665	-2.02%
YoY %	72.94%	-21.88%	-25.93%	49.85%	-2.80%	-39.32%	-	-
Horiz. %	88.44%	51.14%	65.47%	88.39%	58.98%	60.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.43%	23.38%	23.23%	20.90%	20.81%	3.69%	2.02%	-
YoY %	0.21%	0.65%	11.15%	0.43%	463.96%	82.67%	-	-
Horiz. %	1,159.90%	1,157.43%	1,150.00%	1,034.65%	1,030.20%	182.67%	100.00%	-
Total Cost	5,268,786	3,608,723	2,913,360	2,666,730	2,069,070	-30,542	-116,941	-
YoY %	46.00%	23.87%	9.25%	28.89%	6,874.51%	73.88%	-	-
Horiz. %	-4,505.51%	-3,085.93%	-2,491.31%	-2,280.41%	-1,769.33%	26.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	3,668,631	3,310,743	12.26%
YoY %	16.00%	15.18%	3.62%	25.69%	3.87%	10.81%	-	-
Horiz. %	200.29%	172.66%	149.91%	144.67%	115.10%	110.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	60,723	60,899	61,221	61,934	62,333	62,533	62,782	-0.55%
YoY %	-0.29%	-0.53%	-1.15%	-0.64%	-0.32%	-0.40%	-	-
Horiz. %	96.72%	97.00%	97.51%	98.65%	99.28%	99.60%	100.00%	-
Div Payout %	37.18%	64.49%	50.64%	37.95%	57.23%	55.80%	34.00%	-
YoY %	-42.35%	27.35%	33.44%	-33.69%	2.56%	64.12%	-	-
Horiz. %	109.35%	189.68%	148.94%	111.62%	168.32%	164.12%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	3,668,631	3,310,743	12.26%
YoY %	16.00%	15.18%	3.62%	25.69%	3.87%	10.81%	-	-
Horiz. %	200.29%	172.66%	149.91%	144.67%	115.10%	110.81%	100.00%	-
NOSH	435,951	405,997	408,143	412,894	415,558	416,889	418,551	0.68%
YoY %	7.38%	-0.53%	-1.15%	-0.64%	-0.32%	-0.40%	-	-
Horiz. %	104.16%	97.00%	97.51%	98.65%	99.28%	99.60%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	5.98%	5.39%	7.79%	11.79%	10.34%	136.77%	267.59%	-
YoY %	10.95%	-30.81%	-33.93%	14.02%	-92.44%	-48.89%	-	-
Horiz. %	2.23%	2.01%	2.91%	4.41%	3.86%	51.11%	100.00%	-
ROE	2.46%	1.65%	2.44%	3.41%	2.86%	3.05%	5.58%	-
YoY %	49.09%	-32.38%	-28.45%	19.23%	-6.23%	-45.34%	-	-
Horiz. %	44.09%	29.57%	43.73%	61.11%	51.25%	54.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	1,384.28	939.53	774.15	732.22	555.32	19.92	16.67	108.73%
YoY %	47.34%	21.36%	5.73%	31.86%	2,687.75%	19.50%	-	-
Horiz. %	8,304.02%	5,636.05%	4,643.97%	4,392.44%	3,331.25%	119.50%	100.00%	-
EPS	40.34	23.26	29.62	39.53	26.21	26.88	44.12	-1.48%
YoY %	73.43%	-21.47%	-25.07%	50.82%	-2.49%	-39.08%	-	-
Horiz. %	91.43%	52.72%	67.14%	89.60%	59.41%	60.92%	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	16.38	14.08	12.16	11.60	9.17	8.80	7.91	12.88%
YoY %	16.34%	15.79%	4.83%	26.50%	4.20%	11.25%	-	-
Horiz. %	207.08%	178.00%	153.73%	146.65%	115.93%	111.25%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 412,894
RPS	1,263.10	859.76	712.16	681.44	520.14	18.72	15.73	107.56%
YoY %	46.91%	20.73%	4.51%	31.01%	2,678.53%	19.01%	-	-
Horiz. %	8,029.88%	5,465.73%	4,527.40%	4,332.10%	3,306.68%	119.01%	100.00%	-
EPS	36.81	21.29	27.25	36.79	24.55	25.26	41.62	-2.02%
YoY %	72.90%	-21.87%	-25.93%	49.86%	-2.81%	-39.31%	-	-
Horiz. %	88.44%	51.15%	65.47%	88.40%	58.99%	60.69%	100.00%	-
DPS	13.69	13.73	13.80	13.96	14.05	14.09	14.15	-0.54%
YoY %	-0.29%	-0.51%	-1.15%	-0.64%	-0.28%	-0.42%	-	-
Horiz. %	96.75%	97.03%	97.53%	98.66%	99.29%	99.58%	100.00%	-
NAPS	14.946	12.8846	11.1864	10.7954	8.5891	8.2689	7.4622	12.26%
YoY %	16.00%	15.18%	3.62%	25.69%	3.87%	10.81%	-	-
Horiz. %	200.29%	172.66%	149.91%	144.67%	115.10%	110.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	19.38	18.30	18.24	19.70	18.10	18.68	15.24	-
P/RPS	1.40	1.95	2.36	2.69	3.26	93.77	91.42	-50.13%
YoY %	-28.21%	-17.37%	-12.27%	-17.48%	-96.52%	2.57%	-	-
Horiz. %	1.53%	2.13%	2.58%	2.94%	3.57%	102.57%	100.00%	-
P/EPS	48.04	78.68	61.58	49.84	69.06	69.49	34.54	5.64%
YoY %	-38.94%	27.77%	23.56%	-27.83%	-0.62%	101.19%	-	-
Horiz. %	139.09%	227.79%	178.29%	144.30%	199.94%	201.19%	100.00%	-
EY	2.08	1.27	1.62	2.01	1.45	1.44	2.90	-5.38%
YoY %	63.78%	-21.60%	-19.40%	38.62%	0.69%	-50.34%	-	-
Horiz. %	71.72%	43.79%	55.86%	69.31%	50.00%	49.66%	100.00%	-
DY	0.77	0.82	0.82	0.76	0.83	0.80	0.98	-3.93%
YoY %	-6.10%	0.00%	7.89%	-8.43%	3.75%	-18.37%	-	-
Horiz. %	78.57%	83.67%	83.67%	77.55%	84.69%	81.63%	100.00%	-
P/NAPS	1.18	1.30	1.50	1.70	1.97	2.12	1.93	-7.86%
YoY %	-9.23%	-13.33%	-11.76%	-13.71%	-7.08%	9.84%	-	-
Horiz. %	61.14%	67.36%	77.72%	88.08%	102.07%	109.84%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	16/05/16	20/05/15	21/05/14	22/05/13	24/05/12	25/05/11	-
Price	18.40	17.62	18.18	19.78	19.10	17.90	16.22	-
P/RPS	1.33	1.88	2.35	2.70	3.44	89.85	97.30	-51.07%
YoY %	-29.26%	-20.00%	-12.96%	-21.51%	-96.17%	-7.66%	-	-
Horiz. %	1.37%	1.93%	2.42%	2.77%	3.54%	92.34%	100.00%	-
P/EPS	45.61	75.75	61.38	50.04	72.87	66.59	36.76	3.65%
YoY %	-39.79%	23.41%	22.66%	-31.33%	9.43%	81.15%	-	-
Horiz. %	124.08%	206.07%	166.97%	136.13%	198.23%	181.15%	100.00%	-
EY	2.19	1.32	1.63	2.00	1.37	1.50	2.72	-3.54%
YoY %	65.91%	-19.02%	-18.50%	45.99%	-8.67%	-44.85%	-	-
Horiz. %	80.51%	48.53%	59.93%	73.53%	50.37%	55.15%	100.00%	-
DY	0.82	0.85	0.83	0.76	0.79	0.84	0.92	-1.89%
YoY %	-3.53%	2.41%	9.21%	-3.80%	-5.95%	-8.70%	-	-
Horiz. %	89.13%	92.39%	90.22%	82.61%	85.87%	91.30%	100.00%	-
P/NAPS	1.12	1.25	1.50	1.71	2.08	2.03	2.05	-9.57%
YoY %	-10.40%	-16.67%	-12.28%	-17.79%	2.46%	-0.98%	-	-
Horiz. %	54.63%	60.98%	73.17%	83.41%	101.46%	99.02%	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

Post a Comment

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

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

MovingChart

The Growing Demand for Ports in Malaysia: Two Hidden Gems Waiting to be Discovered??

2

Mybloglol

The Data Centre Boom in Malaysia — Great Opportunities Ahead??

3

Chaos Stock

Kucingko Berhad 草拟招股书（Prospectus Exposure）

4

save malaysia!

PMX vows to immediately tackle weak governance, bust incidences of graft that impoverishes nation

5

Bull Run Stock for Year 2024

GOB - The Big Laggard Stock in the Property Bull Run Sector

6

Bornin63

Kinergy Advancement Berhad: Financial Performance and Prospects on Sustainable Energy

7

save malaysia!

Can bullish sentiment on Bursa Malaysia continue?

8

save malaysia!

A new phase of economic growth for Malaysia but uncertainties remain — Paolo Casadio and Geoffrey Williams

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

591

3

HONG LEONG INDUSTRIES BHD

563

4

PERAK TRANSIT BERHAD

553

5

PUBLIC BANK BHD

255

6

MALAYAN BANKING BHD

250

7

MY E.G. SERVICES BHD

214

8

YTL POWER INTERNATIONAL BHD

211

9

VSTECS BERHAD

211

10

GENTING BHD

197

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....