[BKAWAN] YoY TTM 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- 10.82%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 19,938,397 15,945,840 12,263,692 10,369,043 4,876,558 314,528 248,533 107.53%
PBT 1,566,941 1,809,589 1,195,719 1,467,489 1,013,679 734,774 692,265 14.57%
Tax -101,399 -276,173 -279,050 -282,360 -154,327 306 -6,814 56.76%
NP 1,465,542 1,533,416 916,669 1,185,129 859,352 735,080 685,451 13.48%
-
NP to SH 704,065 728,955 439,203 556,087 573,253 726,744 682,297 0.52%
-
Tax Rate 6.47% 15.26% 23.34% 19.24% 15.22% -0.04% 0.98% -
Total Cost 18,472,855 14,412,424 11,347,023 9,183,914 4,017,206 -420,552 -436,918 -
-
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%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 223,002 203,536 246,251 228,006 270,770 396,994 274,212 -3.38%
Div Payout % 31.67% 27.92% 56.07% 41.00% 47.23% 54.63% 40.19% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
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%
NOSH 435,951 405,997 408,143 412,894 415,558 416,889 418,551 0.68%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.35% 9.62% 7.47% 11.43% 17.62% 233.71% 275.80% -
ROE 10.62% 12.75% 8.85% 11.61% 15.04% 19.81% 20.61% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4,925.18 3,927.57 3,004.75 2,511.31 1,173.49 75.45 59.38 108.69%
EPS 173.92 179.55 107.61 134.68 137.95 174.33 163.01 1.08%
DPS 55.00 50.00 60.00 55.00 65.00 95.00 65.00 -2.74%
NAPS 16.38 14.08 12.16 11.60 9.17 8.80 7.91 12.88%
Adjusted Per Share Value based on latest NOSH - 412,894
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4,494.01 3,594.11 2,764.17 2,337.13 1,099.15 70.89 56.02 107.53%
EPS 158.69 164.30 98.99 125.34 129.21 163.80 153.79 0.52%
DPS 50.26 45.88 55.50 51.39 61.03 89.48 61.81 -3.38%
NAPS 14.946 12.8846 11.1864 10.7954 8.5891 8.2689 7.4622 12.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
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 0.39 0.47 0.61 0.78 1.54 24.76 25.67 -50.20%
P/EPS 11.14 10.19 16.95 14.63 13.12 10.72 9.35 2.95%
EY 8.97 9.81 5.90 6.84 7.62 9.33 10.70 -2.89%
DY 2.84 2.73 3.29 2.79 3.59 5.09 4.27 -6.56%
P/NAPS 1.18 1.30 1.50 1.70 1.97 2.12 1.93 -7.86%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
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 0.37 0.45 0.61 0.79 1.63 23.73 27.32 -51.14%
P/EPS 10.58 9.81 16.89 14.69 13.85 10.27 9.95 1.02%
EY 9.45 10.19 5.92 6.81 7.22 9.74 10.05 -1.01%
DY 2.99 2.84 3.30 2.78 3.40 5.31 4.01 -4.76%
P/NAPS 1.12 1.25 1.50 1.71 2.08 2.03 2.05 -9.57%

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