[BKAWAN] YoY TTM 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- -14.34%

YoY- -20.14%

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
TTM Result
Revenue	16,969,251	14,055,308	11,499,664	9,466,245	336,541	283,140	224,426	105.50%
YoY %	20.73%	22.22%	21.48%	2,712.81%	18.86%	26.16%	-	-
Horiz. %	7,561.18%	6,262.78%	5,124.03%	4,217.98%	149.96%	126.16%	100.00%	-
PBT	1,822,586	1,241,522	1,417,281	1,285,791	625,644	785,356	572,504	21.26%
YoY %	46.80%	-12.40%	10.23%	105.51%	-20.34%	37.18%	-	-
Horiz. %	318.35%	216.86%	247.56%	224.59%	109.28%	137.18%	100.00%	-
Tax	-45,691	-271,054	-310,566	-253,357	-13,701	1,967	-3,309	54.82%
YoY %	83.14%	12.72%	-22.58%	-1,749.19%	-796.54%	159.44%	-	-
Horiz. %	1,380.81%	8,191.42%	9,385.49%	7,656.60%	414.05%	-59.44%	100.00%	-
NP	1,776,895	970,468	1,106,715	1,032,434	611,943	787,323	569,195	20.87%
YoY %	83.10%	-12.31%	7.19%	68.71%	-22.28%	38.32%	-	-
Horiz. %	312.18%	170.50%	194.44%	181.38%	107.51%	138.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	825,168	484,840	521,546	483,709	605,687	779,468	567,452	6.43%
YoY %	70.19%	-7.04%	7.82%	-20.14%	-22.29%	37.36%	-	-
Horiz. %	145.42%	85.44%	91.91%	85.24%	106.74%	137.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.51%	21.83%	21.91%	19.70%	2.19%	-0.25%	0.58%	-
YoY %	-88.50%	-0.37%	11.22%	799.54%	976.00%	-143.10%	-	-
Horiz. %	432.76%	3,763.79%	3,777.59%	3,396.55%	377.59%	-43.10%	100.00%	-
Total Cost	15,192,356	13,084,840	10,392,949	8,433,811	-275,402	-504,183	-344,769	-
YoY %	16.11%	25.90%	23.23%	3,162.36%	45.38%	-46.24%	-	-
Horiz. %	-4,406.53%	-3,795.25%	-3,014.47%	-2,446.22%	79.88%	146.24%	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	223,177	203,858	246,963	228,406	270,969	397,243	275,235	-3.43%
YoY %	9.48%	-17.45%	8.12%	-15.71%	-31.79%	44.33%	-	-
Horiz. %	81.09%	74.07%	89.73%	82.99%	98.45%	144.33%	100.00%	-
Div Payout %	27.05%	42.05%	47.35%	47.22%	44.74%	50.96%	48.50%	-
YoY %	-35.67%	-11.19%	0.28%	5.54%	-12.21%	5.07%	-	-
Horiz. %	55.77%	86.70%	97.63%	97.36%	92.25%	105.07%	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	10.47%	6.90%	9.62%	10.91%	181.83%	278.07%	253.62%	-
YoY %	51.74%	-28.27%	-11.82%	-94.00%	-34.61%	9.64%	-	-
Horiz. %	4.13%	2.72%	3.79%	4.30%	71.69%	109.64%	100.00%	-
ROE	13.55%	8.62%	11.20%	12.11%	16.22%	21.19%	17.96%	-
YoY %	57.19%	-23.04%	-7.51%	-25.34%	-23.45%	17.98%	-	-
Horiz. %	75.45%	48.00%	62.36%	67.43%	90.31%	117.98%	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	4,182.75	3,448.87	2,796.77	2,280.02	80.73	67.72	53.07	106.92%
YoY %	21.28%	23.32%	22.66%	2,724.25%	19.21%	27.61%	-	-
Horiz. %	7,881.57%	6,498.72%	5,269.96%	4,296.25%	152.12%	127.61%	100.00%	-
EPS	203.40	118.97	126.84	116.51	145.29	186.44	134.19	7.17%
YoY %	70.97%	-6.20%	8.87%	-19.81%	-22.07%	38.94%	-	-
Horiz. %	151.58%	88.66%	94.52%	86.82%	108.27%	138.94%	100.00%	-
DPS	55.00	50.00	60.00	55.00	65.00	95.00	65.00	-2.74%
YoY %	10.00%	-16.67%	9.09%	-15.38%	-31.58%	46.15%	-	-
Horiz. %	84.62%	76.92%	92.31%	84.62%	100.00%	146.15%	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	3,824.78	3,167.99	2,591.96	2,133.64	75.85	63.82	50.58	105.50%
YoY %	20.73%	22.22%	21.48%	2,712.97%	18.85%	26.18%	-	-
Horiz. %	7,561.84%	6,263.33%	5,124.48%	4,218.35%	149.96%	126.18%	100.00%	-
EPS	185.99	109.28	117.55	109.03	136.52	175.69	127.90	6.43%
YoY %	70.20%	-7.04%	7.81%	-20.14%	-22.29%	37.37%	-	-
Horiz. %	145.42%	85.44%	91.91%	85.25%	106.74%	137.37%	100.00%	-
DPS	50.30	45.95	55.66	51.48	61.08	89.54	62.04	-3.43%
YoY %	9.47%	-17.45%	8.12%	-15.72%	-31.78%	44.33%	-	-
Horiz. %	81.08%	74.07%	89.72%	82.98%	98.45%	144.33%	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	0.43	0.49	0.68	0.81	22.30	22.09	23.14	-48.50%
YoY %	-12.24%	-27.94%	-16.05%	-96.37%	0.95%	-4.54%	-	-
Horiz. %	1.86%	2.12%	2.94%	3.50%	96.37%	95.46%	100.00%	-
P/EPS	8.94	14.10	15.06	15.88	12.39	8.02	9.15	-0.38%
YoY %	-36.60%	-6.37%	-5.16%	28.17%	54.49%	-12.35%	-	-
Horiz. %	97.70%	154.10%	164.59%	173.55%	135.41%	87.65%	100.00%	-
EY	11.19	7.09	6.64	6.30	8.07	12.46	10.93	0.39%
YoY %	57.83%	6.78%	5.40%	-21.93%	-35.23%	14.00%	-	-
Horiz. %	102.38%	64.87%	60.75%	57.64%	73.83%	114.00%	100.00%	-
DY	3.03	2.98	3.14	2.97	3.61	6.35	5.29	-8.86%
YoY %	1.68%	-5.10%	5.72%	-17.73%	-43.15%	20.04%	-	-
Horiz. %	57.28%	56.33%	59.36%	56.14%	68.24%	120.04%	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	0.44	0.51	0.66	0.88	21.97	23.92	29.39	-50.32%
YoY %	-13.73%	-22.73%	-25.00%	-95.99%	-8.15%	-18.61%	-	-
Horiz. %	1.50%	1.74%	2.25%	2.99%	74.75%	81.39%	100.00%	-
P/EPS	9.00	14.76	14.57	17.17	12.21	8.69	11.62	-4.16%
YoY %	-39.02%	1.30%	-15.14%	40.62%	40.51%	-25.22%	-	-
Horiz. %	77.45%	127.02%	125.39%	147.76%	105.08%	74.78%	100.00%	-
EY	11.11	6.78	6.86	5.83	8.19	11.51	8.60	4.35%
YoY %	63.86%	-1.17%	17.67%	-28.82%	-28.84%	33.84%	-	-
Horiz. %	129.19%	78.84%	79.77%	67.79%	95.23%	133.84%	100.00%	-
DY	3.01	2.85	3.25	2.75	3.66	5.86	4.17	-5.28%
YoY %	5.61%	-12.31%	18.18%	-24.86%	-37.54%	40.53%	-	-
Horiz. %	72.18%	68.35%	77.94%	65.95%	87.77%	140.53%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

146,983,600

HSI-CXV

0.11

-0.035

132,448,600

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,111,300

MYEG

0.975

-0.045

92,705,800

YNHPROP

0.495

-0.11

91,583,300

AHB-WC

0.07

0.00

83,302,800

DNEX

0.435

-0.03

68,295,900

HSI-CV7

0.04

-0.015

55,123,600

SBH

0.345

+0.025

51,613,700

More active Stocks

THETA

1.71

+0.23

19,695,800

PENTA

5.10

+0.17

3,910,900

AIRPORT

9.74

+0.14

1,679,300

PTT

2.35

+0.12

2,964,200

UTDPLT

24.20

+0.12

83,300

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,275,300

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.36

-0.32

640,900

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.16

-0.22

354,200

PCHEM

6.36

-0.16

1,606,400

HLFG

17.24

-0.16

44,700

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

ICON

0.92

-0.13

7,541,800

AMWAY

6.93

-0.13

35,900

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