[BKAWAN] YoY Quarter Result on 31-Mar-2016 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

31-Mar-2016 [#2]

Profit Trend

QoQ- -75.63%

YoY- -21.88%

Quarter Report

BKB FY2016 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Quarter Result
Revenue	4,079,585	4,829,718	5,603,935	3,814,450	3,159,630	3,023,312	2,307,697	9.95%
YoY %	-15.53%	-13.82%	46.91%	20.72%	4.51%	31.01%	-	-
Horiz. %	176.78%	209.29%	242.84%	165.29%	136.92%	131.01%	100.00%	-
PBT	218,728	322,445	437,701	268,488	320,808	450,816	301,343	-5.19%
YoY %	-32.17%	-26.33%	63.02%	-16.31%	-28.84%	49.60%	-	-
Horiz. %	72.58%	107.00%	145.25%	89.10%	106.46%	149.60%	100.00%	-
Tax	-52,170	-91,664	-102,552	-62,761	-74,538	-94,234	-62,716	-3.02%
YoY %	43.09%	10.62%	-63.40%	15.80%	20.90%	-50.26%	-	-
Horiz. %	83.18%	146.16%	163.52%	100.07%	118.85%	150.26%	100.00%	-
NP	166,558	230,781	335,149	205,727	246,270	356,582	238,627	-5.81%
YoY %	-27.83%	-31.14%	62.91%	-16.46%	-30.94%	49.43%	-	-
Horiz. %	69.80%	96.71%	140.45%	86.21%	103.20%	149.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,288	109,752	163,315	94,435	120,892	163,217	108,918	-5.15%
YoY %	-27.76%	-32.80%	72.94%	-21.88%	-25.93%	49.85%	-	-
Horiz. %	72.80%	100.77%	149.94%	86.70%	110.99%	149.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.85%	28.43%	23.43%	23.38%	23.23%	20.90%	20.81%	-
YoY %	-16.11%	21.34%	0.21%	0.65%	11.15%	0.43%	-	-
Horiz. %	114.61%	136.62%	112.59%	112.35%	111.63%	100.43%	100.00%	-
Total Cost	3,913,027	4,598,937	5,268,786	3,608,723	2,913,360	2,666,730	2,069,070	11.19%
YoY %	-14.91%	-12.71%	46.00%	23.87%	9.25%	28.89%	-	-
Horiz. %	189.12%	222.27%	254.65%	174.41%	140.81%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,811,413	6,376,121	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	59,706	60,265	60,723	60,899	61,221	61,934	62,333	-0.71%
YoY %	-0.93%	-0.75%	-0.29%	-0.53%	-1.15%	-0.64%	-	-
Horiz. %	95.79%	96.68%	97.42%	97.70%	98.22%	99.36%	100.00%	-
Div Payout %	75.30%	54.91%	37.18%	64.49%	50.64%	37.95%	57.23%	-
YoY %	37.13%	47.69%	-42.35%	27.35%	33.44%	-33.69%	-	-
Horiz. %	131.57%	95.95%	64.97%	112.69%	88.49%	66.31%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	5,811,413	6,376,121	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-
NOSH	435,951	435,951	435,951	405,997	408,143	412,894	415,558	0.80%
YoY %	0.00%	0.00%	7.38%	-0.53%	-1.15%	-0.64%	-	-
Horiz. %	104.91%	104.91%	104.91%	97.70%	98.22%	99.36%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	4.08%	4.78%	5.98%	5.39%	7.79%	11.79%	10.34%	-
YoY %	-14.64%	-20.07%	10.95%	-30.81%	-33.93%	14.02%	-	-
Horiz. %	39.46%	46.23%	57.83%	52.13%	75.34%	114.02%	100.00%	-
ROE	1.36%	1.72%	2.46%	1.65%	2.44%	3.41%	2.86%	-
YoY %	-20.93%	-30.08%	49.09%	-32.38%	-28.45%	19.23%	-	-
Horiz. %	47.55%	60.14%	86.01%	57.69%	85.31%	119.23%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	1,024.91	1,202.10	1,384.28	939.53	774.15	732.22	555.32	10.74%
YoY %	-14.74%	-13.16%	47.34%	21.36%	5.73%	31.86%	-	-
Horiz. %	184.56%	216.47%	249.28%	169.19%	139.41%	131.86%	100.00%	-
EPS	19.92	27.32	40.34	23.26	29.62	39.53	26.21	-4.46%
YoY %	-27.09%	-32.28%	73.43%	-21.47%	-25.07%	50.82%	-	-
Horiz. %	76.00%	104.24%	153.91%	88.74%	113.01%	150.82%	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	14.60	15.87	16.38	14.08	12.16	11.60	9.17	8.05%
YoY %	-8.00%	-3.11%	16.34%	15.79%	4.83%	26.50%	-	-
Horiz. %	159.21%	173.06%	178.63%	153.54%	132.61%	126.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 405,997
RPS	1,038.42	1,229.37	1,426.44	970.94	804.26	769.56	587.41	9.95%
YoY %	-15.53%	-13.82%	46.91%	20.72%	4.51%	31.01%	-	-
Horiz. %	176.78%	209.29%	242.84%	165.29%	136.92%	131.01%	100.00%	-
EPS	20.18	27.94	41.57	24.04	30.77	41.55	27.72	-5.15%
YoY %	-27.77%	-32.79%	72.92%	-21.87%	-25.94%	49.89%	-	-
Horiz. %	72.80%	100.79%	149.96%	86.72%	111.00%	149.89%	100.00%	-
DPS	15.20	15.34	15.46	15.50	15.58	15.76	15.87	-0.71%
YoY %	-0.91%	-0.78%	-0.26%	-0.51%	-1.14%	-0.69%	-	-
Horiz. %	95.78%	96.66%	97.42%	97.67%	98.17%	99.31%	100.00%	-
NAPS	14.7925	16.2299	16.8788	14.5507	12.633	12.1915	9.6998	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	16.98	18.10	19.38	18.30	18.24	19.70	18.10	-
P/RPS	1.66	1.51	1.40	1.95	2.36	2.69	3.26	-10.63%
YoY %	9.93%	7.86%	-28.21%	-17.37%	-12.27%	-17.48%	-	-
Horiz. %	50.92%	46.32%	42.94%	59.82%	72.39%	82.52%	100.00%	-
P/EPS	85.24	66.26	48.04	78.68	61.58	49.84	69.06	3.56%
YoY %	28.64%	37.93%	-38.94%	27.77%	23.56%	-27.83%	-	-
Horiz. %	123.43%	95.95%	69.56%	113.93%	89.17%	72.17%	100.00%	-
EY	1.17	1.51	2.08	1.27	1.62	2.01	1.45	-3.51%
YoY %	-22.52%	-27.40%	63.78%	-21.60%	-19.40%	38.62%	-	-
Horiz. %	80.69%	104.14%	143.45%	87.59%	111.72%	138.62%	100.00%	-
DY	0.88	0.83	0.77	0.82	0.82	0.76	0.83	0.97%
YoY %	6.02%	7.79%	-6.10%	0.00%	7.89%	-8.43%	-	-
Horiz. %	106.02%	100.00%	92.77%	98.80%	98.80%	91.57%	100.00%	-
P/NAPS	1.16	1.14	1.18	1.30	1.50	1.70	1.97	-8.44%
YoY %	1.75%	-3.39%	-9.23%	-13.33%	-11.76%	-13.71%	-	-
Horiz. %	58.88%	57.87%	59.90%	65.99%	76.14%	86.29%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	15/05/19	16/05/18	22/05/17	16/05/16	20/05/15	21/05/14	22/05/13	-
Price	16.80	18.40	18.40	17.62	18.18	19.78	19.10	-
P/RPS	1.64	1.53	1.33	1.88	2.35	2.70	3.44	-11.60%
YoY %	7.19%	15.04%	-29.26%	-20.00%	-12.96%	-21.51%	-	-
Horiz. %	47.67%	44.48%	38.66%	54.65%	68.31%	78.49%	100.00%	-
P/EPS	84.34	67.36	45.61	75.75	61.38	50.04	72.87	2.46%
YoY %	25.21%	47.69%	-39.79%	23.41%	22.66%	-31.33%	-	-
Horiz. %	115.74%	92.44%	62.59%	103.95%	84.23%	68.67%	100.00%	-
EY	1.19	1.48	2.19	1.32	1.63	2.00	1.37	-2.31%
YoY %	-19.59%	-32.42%	65.91%	-19.02%	-18.50%	45.99%	-	-
Horiz. %	86.86%	108.03%	159.85%	96.35%	118.98%	145.99%	100.00%	-
DY	0.89	0.82	0.82	0.85	0.83	0.76	0.79	2.00%
YoY %	8.54%	0.00%	-3.53%	2.41%	9.21%	-3.80%	-	-
Horiz. %	112.66%	103.80%	103.80%	107.59%	105.06%	96.20%	100.00%	-
P/NAPS	1.15	1.16	1.12	1.25	1.50	1.71	2.08	-9.40%
YoY %	-0.86%	3.57%	-10.40%	-16.67%	-12.28%	-17.79%	-	-
Horiz. %	55.29%	55.77%	53.85%	60.10%	72.12%	82.21%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos