[BKAWAN] YoY TTM 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- -3.5%
YoY- 65.97%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 17,093,577 20,485,831 19,938,397 15,945,840 12,263,692 10,369,043 4,876,558 23.23%
PBT 1,049,058 1,479,832 1,566,941 1,809,589 1,195,719 1,467,489 1,013,679 0.57%
Tax -273,829 -417,840 -101,399 -276,173 -279,050 -282,360 -154,327 10.02%
NP 775,229 1,061,992 1,465,542 1,533,416 916,669 1,185,129 859,352 -1.70%
-
NP to SH 393,780 513,439 704,065 728,955 439,203 556,087 573,253 -6.06%
-
Tax Rate 26.10% 28.24% 6.47% 15.26% 23.34% 19.24% 15.22% -
Total Cost 16,318,348 19,423,839 18,472,855 14,412,424 11,347,023 9,183,914 4,017,206 26.30%
-
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%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 59,706 242,111 223,002 203,536 246,251 228,006 270,770 -22.26%
Div Payout % 15.16% 47.15% 31.67% 27.92% 56.07% 41.00% 47.23% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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%
NOSH 435,951 435,951 435,951 405,997 408,143 412,894 415,558 0.80%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.54% 5.18% 7.35% 9.62% 7.47% 11.43% 17.62% -
ROE 6.78% 8.05% 10.62% 12.75% 8.85% 11.61% 15.04% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4,294.42 5,098.87 4,925.18 3,927.57 3,004.75 2,511.31 1,173.49 24.12%
EPS 98.93 127.79 173.92 179.55 107.61 134.68 137.95 -5.38%
DPS 15.00 60.00 55.00 50.00 60.00 55.00 65.00 -21.67%
NAPS 14.60 15.87 16.38 14.08 12.16 11.60 9.17 8.05%
Adjusted Per Share Value based on latest NOSH - 405,997
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3,852.80 4,617.40 4,494.01 3,594.11 2,764.17 2,337.13 1,099.15 23.23%
EPS 88.76 115.73 158.69 164.30 98.99 125.34 129.21 -6.06%
DPS 13.46 54.57 50.26 45.88 55.50 51.39 61.03 -22.26%
NAPS 13.0986 14.3714 14.946 12.8846 11.1864 10.7954 8.5891 7.28%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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 0.40 0.35 0.39 0.47 0.61 0.78 1.54 -20.11%
P/EPS 17.16 14.16 11.14 10.19 16.95 14.63 13.12 4.57%
EY 5.83 7.06 8.97 9.81 5.90 6.84 7.62 -4.36%
DY 0.88 3.31 2.84 2.73 3.29 2.79 3.59 -20.88%
P/NAPS 1.16 1.14 1.18 1.30 1.50 1.70 1.97 -8.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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 0.39 0.36 0.37 0.45 0.61 0.79 1.63 -21.19%
P/EPS 16.98 14.40 10.58 9.81 16.89 14.69 13.85 3.45%
EY 5.89 6.95 9.45 10.19 5.92 6.81 7.22 -3.33%
DY 0.89 3.26 2.99 2.84 3.30 2.78 3.40 -20.01%
P/NAPS 1.15 1.16 1.12 1.25 1.50 1.71 2.08 -9.40%

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