[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2015 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

30-Jun-2015 [#3]

Profit Trend

QoQ- 3.57%

YoY- -14.21%

Quarter Report

BKB FY2015 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	16,529,418	17,801,036	14,055,308	13,351,073	12,748,354	12,858,188	11,499,664	27.33%
YoY %	-7.14%	26.65%	5.27%	4.73%	-0.85%	11.81%	-	-
Horiz. %	143.74%	154.80%	122.22%	116.10%	110.86%	111.81%	100.00%	-
PBT	2,414,298	3,754,644	1,241,522	1,298,690	1,278,164	1,273,096	1,417,281	42.58%
YoY %	-35.70%	202.42%	-4.40%	1.61%	0.40%	-10.17%	-	-
Horiz. %	170.35%	264.92%	87.60%	91.63%	90.18%	89.83%	100.00%	-
Tax	-302,258	-353,472	-271,054	-276,905	-292,020	-285,888	-310,566	-1.78%
YoY %	14.49%	-30.41%	2.11%	5.18%	-2.14%	7.95%	-	-
Horiz. %	97.32%	113.82%	87.28%	89.16%	94.03%	92.05%	100.00%	-
NP	2,112,040	3,401,172	970,468	1,021,785	986,144	987,208	1,106,715	53.79%
YoY %	-37.90%	250.47%	-5.02%	3.61%	-0.11%	-10.80%	-	-
Horiz. %	190.84%	307.32%	87.69%	92.33%	89.11%	89.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	963,922	1,550,104	484,840	492,677	475,692	467,816	521,546	50.54%
YoY %	-37.82%	219.71%	-1.59%	3.57%	1.68%	-10.30%	-	-
Horiz. %	184.82%	297.21%	92.96%	94.46%	91.21%	89.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.52%	9.41%	21.83%	21.32%	22.85%	22.46%	21.91%	-
YoY %	33.05%	-56.89%	2.39%	-6.70%	1.74%	2.51%	-	-
Horiz. %	57.14%	42.95%	99.63%	97.31%	104.29%	102.51%	100.00%	-
Total Cost	14,417,378	14,399,864	13,084,840	12,329,288	11,762,210	11,870,980	10,392,949	24.35%
YoY %	0.12%	10.05%	6.13%	4.82%	-0.92%	14.22%	-	-
Horiz. %	138.72%	138.55%	125.90%	118.63%	113.17%	114.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,716,942	5,944,124	5,624,877	5,176,130	4,962,607	4,869,338	4,657,614	14.62%
YoY %	-3.82%	5.68%	8.67%	4.30%	1.92%	4.55%	-	-
Horiz. %	122.74%	127.62%	120.77%	111.13%	106.55%	104.55%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	121,809	-	203,799	81,578	122,432	-	246,652	-37.49%
YoY %	0.00%	-	149.82%	-33.37%	0.00%	-	-	-
Horiz. %	49.38%	-	82.63%	33.07%	49.64%	-	100.00%	-
Div Payout %	12.64%	-	42.03%	16.56%	25.74%	-	47.29%	-
YoY %	0.00%	-	153.80%	-35.66%	0.00%	-	-	-
Horiz. %	26.73%	-	88.88%	35.02%	54.43%	-	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	5,716,942	5,944,124	5,624,877	5,176,130	4,962,607	4,869,338	4,657,614	14.62%
YoY %	-3.82%	5.68%	8.67%	4.30%	1.92%	4.55%	-	-
Horiz. %	122.74%	127.62%	120.77%	111.13%	106.55%	104.55%	100.00%	-
NOSH	406,032	406,296	407,599	407,890	408,109	408,501	411,086	-0.82%
YoY %	-0.06%	-0.32%	-0.07%	-0.05%	-0.10%	-0.63%	-	-
Horiz. %	98.77%	98.83%	99.15%	99.22%	99.28%	99.37%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	12.78%	19.11%	6.90%	7.65%	7.74%	7.68%	9.62%	-
YoY %	-33.12%	176.96%	-9.80%	-1.16%	0.78%	-20.17%	-	-
Horiz. %	132.85%	198.65%	71.73%	79.52%	80.46%	79.83%	100.00%	-
ROE	16.86%	26.08%	8.62%	9.52%	9.59%	9.61%	11.20%	-
YoY %	-35.35%	202.55%	-9.45%	-0.73%	-0.21%	-14.20%	-	-
Horiz. %	150.54%	232.86%	76.96%	85.00%	85.62%	85.80%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	4,070.96	4,381.29	3,448.31	3,273.20	3,123.76	3,147.65	2,797.38	28.38%
YoY %	-7.08%	27.06%	5.35%	4.78%	-0.76%	12.52%	-	-
Horiz. %	145.53%	156.62%	123.27%	117.01%	111.67%	112.52%	100.00%	-
EPS	237.40	381.52	118.95	120.79	116.56	114.52	126.87	51.79%
YoY %	-37.78%	220.74%	-1.52%	3.63%	1.78%	-9.73%	-	-
Horiz. %	187.12%	300.72%	93.76%	95.21%	91.87%	90.27%	100.00%	-
DPS	30.00	0.00	50.00	20.00	30.00	0.00	60.00	-36.97%
YoY %	0.00%	0.00%	150.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	83.33%	33.33%	50.00%	0.00%	100.00%	-
NAPS	14.08	14.63	13.80	12.69	12.16	11.92	11.33	15.57%
YoY %	-3.76%	6.01%	8.75%	4.36%	2.01%	5.21%	-	-
Horiz. %	124.27%	129.13%	121.80%	112.00%	107.33%	105.21%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 407,874
RPS	3,725.65	4,012.26	3,167.99	3,009.26	2,873.41	2,898.17	2,591.96	27.33%
YoY %	-7.14%	26.65%	5.27%	4.73%	-0.85%	11.81%	-	-
Horiz. %	143.74%	154.80%	122.22%	116.10%	110.86%	111.81%	100.00%	-
EPS	217.26	349.39	109.28	111.05	107.22	105.44	117.55	50.54%
YoY %	-37.82%	219.72%	-1.59%	3.57%	1.69%	-10.30%	-	-
Horiz. %	184.82%	297.23%	92.96%	94.47%	91.21%	89.70%	100.00%	-
DPS	27.46	0.00	45.94	18.39	27.60	0.00	55.59	-37.48%
YoY %	0.00%	0.00%	149.81%	-33.37%	0.00%	0.00%	-	-
Horiz. %	49.40%	0.00%	82.64%	33.08%	49.65%	0.00%	100.00%	-
NAPS	12.8857	13.3977	12.6782	11.6667	11.1855	10.9752	10.498	14.62%
YoY %	-3.82%	5.68%	8.67%	4.30%	1.92%	4.55%	-	-
Horiz. %	122.74%	127.62%	120.77%	111.13%	106.55%	104.55%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	18.30	17.50	16.78	18.22	18.24	17.34	19.10	-
P/RPS	0.45	0.40	0.49	0.56	0.58	0.55	0.68	-24.04%
YoY %	12.50%	-18.37%	-12.50%	-3.45%	5.45%	-19.12%	-	-
Horiz. %	66.18%	58.82%	72.06%	82.35%	85.29%	80.88%	100.00%	-
P/EPS	7.71	4.59	14.11	15.08	15.65	15.14	15.05	-35.94%
YoY %	67.97%	-67.47%	-6.43%	-3.64%	3.37%	0.60%	-	-
Horiz. %	51.23%	30.50%	93.75%	100.20%	103.99%	100.60%	100.00%	-
EY	12.97	21.80	7.09	6.63	6.39	6.60	6.64	56.19%
YoY %	-40.50%	207.48%	6.94%	3.76%	-3.18%	-0.60%	-	-
Horiz. %	195.33%	328.31%	106.78%	99.85%	96.23%	99.40%	100.00%	-
DY	1.64	0.00	2.98	1.10	1.64	0.00	3.14	-35.11%
YoY %	0.00%	0.00%	170.91%	-32.93%	0.00%	0.00%	-	-
Horiz. %	52.23%	0.00%	94.90%	35.03%	52.23%	0.00%	100.00%	-
P/NAPS	1.30	1.20	1.22	1.44	1.50	1.45	1.69	-16.03%
YoY %	8.33%	-1.64%	-15.28%	-4.00%	3.45%	-14.20%	-	-
Horiz. %	76.92%	71.01%	72.19%	85.21%	88.76%	85.80%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	16/05/16	17/02/16	18/11/15	19/08/15	20/05/15	16/02/15	19/11/14	-
Price	17.62	17.80	17.56	17.82	18.18	18.72	18.48	-
P/RPS	0.43	0.41	0.51	0.54	0.58	0.59	0.66	-24.82%
YoY %	4.88%	-19.61%	-5.56%	-6.90%	-1.69%	-10.61%	-	-
Horiz. %	65.15%	62.12%	77.27%	81.82%	87.88%	89.39%	100.00%	-
P/EPS	7.42	4.67	14.76	14.75	15.60	16.35	14.57	-36.20%
YoY %	58.89%	-68.36%	0.07%	-5.45%	-4.59%	12.22%	-	-
Horiz. %	50.93%	32.05%	101.30%	101.24%	107.07%	112.22%	100.00%	-
EY	13.47	21.43	6.77	6.78	6.41	6.12	6.87	56.58%
YoY %	-37.14%	216.54%	-0.15%	5.77%	4.74%	-10.92%	-	-
Horiz. %	196.07%	311.94%	98.54%	98.69%	93.30%	89.08%	100.00%	-
DY	1.70	0.00	2.85	1.12	1.65	0.00	3.25	-35.05%
YoY %	0.00%	0.00%	154.46%	-32.12%	0.00%	0.00%	-	-
Horiz. %	52.31%	0.00%	87.69%	34.46%	50.77%	0.00%	100.00%	-
P/NAPS	1.25	1.22	1.27	1.40	1.50	1.57	1.63	-16.20%
YoY %	2.46%	-3.94%	-9.29%	-6.67%	-4.46%	-3.68%	-	-
Horiz. %	76.69%	74.85%	77.91%	85.89%	92.02%	96.32%	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