[BKAWAN] YoY TTM Result on 30-Jun-2013 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

30-Jun-2013 [#3]

Profit Trend

QoQ- -1.5%

YoY- -11.12%

Quarter Report

BKB FY2013 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	16,350,165	12,883,345	11,132,384	7,050,192	324,087	266,150	223,085	104.43%
YoY %	26.91%	15.73%	57.90%	2,075.40%	21.77%	19.30%	-	-
Horiz. %	7,329.12%	5,775.08%	4,990.20%	3,160.32%	145.28%	119.30%	100.00%	-
PBT	1,832,158	1,231,148	1,519,096	1,138,650	642,879	703,866	535,244	22.74%
YoY %	48.82%	-18.96%	33.41%	77.12%	-8.66%	31.50%	-	-
Horiz. %	342.30%	230.02%	283.81%	212.73%	120.11%	131.50%	100.00%	-
Tax	-273,693	-275,836	-324,719	-174,211	228	-7,944	-7,138	83.52%
YoY %	0.78%	15.05%	-86.39%	-76,508.33%	102.87%	-11.29%	-	-
Horiz. %	3,834.31%	3,864.33%	4,549.16%	2,440.61%	-3.19%	111.29%	100.00%	-
NP	1,558,465	955,312	1,194,377	964,439	643,107	695,922	528,106	19.74%
YoY %	63.14%	-20.02%	23.84%	49.97%	-7.59%	31.78%	-	-
Horiz. %	295.10%	180.89%	226.16%	182.62%	121.78%	131.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	745,766	460,337	556,102	564,676	635,297	691,718	525,508	6.00%
YoY %	62.00%	-17.22%	-1.52%	-11.12%	-8.16%	31.63%	-	-
Horiz. %	141.91%	87.60%	105.82%	107.45%	120.89%	131.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.94%	22.40%	21.38%	15.30%	-0.04%	1.13%	1.33%	-
YoY %	-33.30%	4.77%	39.74%	38,350.00%	-103.54%	-15.04%	-	-
Horiz. %	1,123.31%	1,684.21%	1,607.52%	1,150.38%	-3.01%	84.96%	100.00%	-
Total Cost	14,791,700	11,928,033	9,938,007	6,085,753	-319,020	-429,772	-305,021	-
YoY %	24.01%	20.02%	63.30%	2,007.64%	25.77%	-40.90%	-	-
Horiz. %	-4,849.40%	-3,910.56%	-3,258.14%	-1,995.19%	104.59%	140.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,755,459	5,175,931	4,663,993	3,833,276	3,576,451	3,530,562	3,108,117	10.80%
YoY %	11.20%	10.98%	21.67%	7.18%	1.30%	13.59%	-	-
Horiz. %	185.18%	166.53%	150.06%	123.33%	115.07%	113.59%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	203,536	246,251	228,006	270,770	396,994	274,212	191,685	1.00%
YoY %	-17.35%	8.00%	-15.79%	-31.79%	44.78%	43.05%	-	-
Horiz. %	106.18%	128.47%	118.95%	141.26%	207.11%	143.05%	100.00%	-
Div Payout %	27.29%	53.49%	41.00%	47.95%	62.49%	39.64%	36.48%	-
YoY %	-48.98%	30.46%	-14.49%	-23.27%	57.64%	8.66%	-	-
Horiz. %	74.81%	146.63%	112.39%	131.44%	171.30%	108.66%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	5,755,459	5,175,931	4,663,993	3,833,276	3,576,451	3,530,562	3,108,117	10.80%
YoY %	11.20%	10.98%	21.67%	7.18%	1.30%	13.59%	-	-
Horiz. %	185.18%	166.53%	150.06%	123.33%	115.07%	113.59%	100.00%	-
NOSH	405,885	407,874	411,649	415,306	416,835	418,313	424,026	-0.72%
YoY %	-0.49%	-0.92%	-0.88%	-0.37%	-0.35%	-1.35%	-	-
Horiz. %	95.72%	96.19%	97.08%	97.94%	98.30%	98.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	9.53%	7.42%	10.73%	13.68%	198.44%	261.48%	236.73%	-
YoY %	28.44%	-30.85%	-21.56%	-93.11%	-24.11%	10.45%	-	-
Horiz. %	4.03%	3.13%	4.53%	5.78%	83.83%	110.45%	100.00%	-
ROE	12.96%	8.89%	11.92%	14.73%	17.76%	19.59%	16.91%	-
YoY %	45.78%	-25.42%	-19.08%	-17.06%	-9.34%	15.85%	-	-
Horiz. %	76.64%	52.57%	70.49%	87.11%	105.03%	115.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	4,028.27	3,158.65	2,704.33	1,697.59	77.75	63.62	52.61	105.93%
YoY %	27.53%	16.80%	59.30%	2,083.40%	22.21%	20.93%	-	-
Horiz. %	7,656.85%	6,003.90%	5,140.33%	3,226.74%	147.79%	120.93%	100.00%	-
EPS	183.74	112.86	135.09	135.97	152.41	165.36	123.93	6.77%
YoY %	62.80%	-16.46%	-0.65%	-10.79%	-7.83%	33.43%	-	-
Horiz. %	148.26%	91.07%	109.01%	109.72%	122.98%	133.43%	100.00%	-
DPS	50.00	60.00	55.00	65.00	95.00	65.00	45.00	1.76%
YoY %	-16.67%	9.09%	-15.38%	-31.58%	46.15%	44.44%	-	-
Horiz. %	111.11%	133.33%	122.22%	144.44%	211.11%	144.44%	100.00%	-
NAPS	14.18	12.69	11.33	9.23	8.58	8.44	7.33	11.61%
YoY %	11.74%	12.00%	22.75%	7.58%	1.66%	15.14%	-	-
Horiz. %	193.45%	173.12%	154.57%	125.92%	117.05%	115.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 415,306
RPS	3,685.24	2,903.84	2,509.18	1,589.08	73.05	59.99	50.28	104.43%
YoY %	26.91%	15.73%	57.90%	2,075.33%	21.77%	19.31%	-	-
Horiz. %	7,329.44%	5,775.34%	4,990.41%	3,160.46%	145.29%	119.31%	100.00%	-
EPS	168.09	103.76	125.34	127.28	143.19	155.91	118.45	6.00%
YoY %	62.00%	-17.22%	-1.52%	-11.11%	-8.16%	31.63%	-	-
Horiz. %	141.91%	87.60%	105.82%	107.45%	120.89%	131.63%	100.00%	-
DPS	45.88	55.50	51.39	61.03	89.48	61.81	43.20	1.00%
YoY %	-17.33%	8.00%	-15.80%	-31.79%	44.77%	43.08%	-	-
Horiz. %	106.20%	128.47%	118.96%	141.27%	207.13%	143.08%	100.00%	-
NAPS	12.9725	11.6663	10.5124	8.64	8.0611	7.9577	7.0055	10.80%
YoY %	11.20%	10.98%	21.67%	7.18%	1.30%	13.59%	-	-
Horiz. %	185.18%	166.53%	150.06%	123.33%	115.07%	113.59%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	17.80	18.22	19.80	18.70	18.38	17.12	10.80	-
P/RPS	0.44	0.58	0.73	1.10	23.64	26.91	20.53	-47.26%
YoY %	-24.14%	-20.55%	-33.64%	-95.35%	-12.15%	31.08%	-	-
Horiz. %	2.14%	2.83%	3.56%	5.36%	115.15%	131.08%	100.00%	-
P/EPS	9.69	16.14	14.66	13.75	12.06	10.35	8.71	1.79%
YoY %	-39.96%	10.10%	6.62%	14.01%	16.52%	18.83%	-	-
Horiz. %	111.25%	185.30%	168.31%	157.86%	138.46%	118.83%	100.00%	-
EY	10.32	6.19	6.82	7.27	8.29	9.66	11.48	-1.75%
YoY %	66.72%	-9.24%	-6.19%	-12.30%	-14.18%	-15.85%	-	-
Horiz. %	89.90%	53.92%	59.41%	63.33%	72.21%	84.15%	100.00%	-
DY	2.81	3.29	2.78	3.48	5.17	3.80	4.17	-6.36%
YoY %	-14.59%	18.35%	-20.11%	-32.69%	36.05%	-8.87%	-	-
Horiz. %	67.39%	78.90%	66.67%	83.45%	123.98%	91.13%	100.00%	-
P/NAPS	1.26	1.44	1.75	2.03	2.14	2.03	1.47	-2.53%
YoY %	-12.50%	-17.71%	-13.79%	-5.14%	5.42%	38.10%	-	-
Horiz. %	85.71%	97.96%	119.05%	138.10%	145.58%	138.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/08/16	19/08/15	20/08/14	20/08/13	29/08/12	16/08/11	18/08/10	-
Price	17.96	17.82	19.66	18.26	18.96	15.86	11.60	-
P/RPS	0.45	0.56	0.73	1.08	24.39	24.93	22.05	-47.69%
YoY %	-19.64%	-23.29%	-32.41%	-95.57%	-2.17%	13.06%	-	-
Horiz. %	2.04%	2.54%	3.31%	4.90%	110.61%	113.06%	100.00%	-
P/EPS	9.77	15.79	14.55	13.43	12.44	9.59	9.36	0.71%
YoY %	-38.13%	8.52%	8.34%	7.96%	29.72%	2.46%	-	-
Horiz. %	104.38%	168.70%	155.45%	143.48%	132.91%	102.46%	100.00%	-
EY	10.23	6.33	6.87	7.45	8.04	10.43	10.68	-0.71%
YoY %	61.61%	-7.86%	-7.79%	-7.34%	-22.91%	-2.34%	-	-
Horiz. %	95.79%	59.27%	64.33%	69.76%	75.28%	97.66%	100.00%	-
DY	2.78	3.37	2.80	3.56	5.01	4.10	3.88	-5.40%
YoY %	-17.51%	20.36%	-21.35%	-28.94%	22.20%	5.67%	-	-
Horiz. %	71.65%	86.86%	72.16%	91.75%	129.12%	105.67%	100.00%	-
P/NAPS	1.27	1.40	1.74	1.98	2.21	1.88	1.58	-3.57%
YoY %	-9.29%	-19.54%	-12.12%	-10.41%	17.55%	18.99%	-	-
Horiz. %	80.38%	88.61%	110.13%	125.32%	139.87%	118.99%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:50:00

EMA 5

10 Mins

BUY

2024-06-21 16:30:00

EMA 5

5 Mins

BUY

2024-06-21 16:30:00

ADX

5 Mins

BUY

2024-06-21 15:00:00

EMA 5

30 Mins

SELL

2024-06-21 14:50:00

EMA 5

10 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DSONIC

DATASONIC GROUP BERHAD

912

MPI

MALAYSIAN PACIFIC INDUSTRIES

760

GENTING

GENTING BHD

741

PTRANS

PERAK TRANSIT BERHAD

707

HLIND

HONG LEONG INDUSTRIES BHD

678

NOTION

NOTION VTEC BHD

609

DNEX

DAGANG NEXCHANGE BERHAD

501

PBBANK

PUBLIC BANK BHD

427

TOPGLOV

TOP GLOVE CORPORATION BHD

355

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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