[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2016 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- -12.8%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 22,467,710 22,519,680 16,969,251 16,410,882 16,529,418 17,801,036 14,055,308 36.67%
PBT 1,903,008 2,055,212 1,822,586 2,086,205 2,414,298 3,754,644 1,241,522 32.90%
Tax -413,674 -417,140 -45,691 -280,424 -302,258 -353,472 -271,054 32.52%
NP 1,489,334 1,638,072 1,776,895 1,805,781 2,112,040 3,401,172 970,468 33.01%
-
NP to SH 721,716 790,172 825,168 840,578 963,922 1,550,104 484,840 30.33%
-
Tax Rate 21.74% 20.30% 2.51% 13.44% 12.52% 9.41% 21.83% -
Total Cost 20,978,376 20,881,608 15,192,356 14,605,101 14,417,378 14,399,864 13,084,840 36.94%
-
Net Worth 6,631,049 6,452,988 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 11.58%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 121,447 - 223,149 81,173 121,809 - 203,799 -29.16%
Div Payout % 16.83% - 27.04% 9.66% 12.64% - 42.03% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,631,049 6,452,988 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 11.58%
NOSH 435,951 435,951 405,727 405,867 406,032 406,296 407,599 4.58%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.63% 7.27% 10.47% 11.00% 12.78% 19.11% 6.90% -
ROE 10.88% 12.25% 13.55% 14.61% 16.86% 26.08% 8.62% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5,549.97 5,559.26 4,182.43 4,043.41 4,070.96 4,381.29 3,448.31 37.29%
EPS 178.28 195.08 203.38 207.11 237.40 381.52 118.95 30.93%
DPS 30.00 0.00 55.00 20.00 30.00 0.00 50.00 -28.84%
NAPS 16.38 15.93 15.01 14.18 14.08 14.63 13.80 12.09%
Adjusted Per Share Value based on latest NOSH - 405,885
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5,064.11 5,075.82 3,824.78 3,698.93 3,725.65 4,012.26 3,167.99 36.67%
EPS 162.67 178.10 185.99 189.46 217.26 349.39 109.28 30.33%
DPS 27.37 0.00 50.30 18.30 27.46 0.00 45.94 -29.17%
NAPS 14.946 14.5447 13.7265 12.9719 12.8857 13.3977 12.6782 11.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 19.38 18.40 18.18 17.80 18.30 17.50 16.78 -
P/RPS 0.35 0.33 0.43 0.44 0.45 0.40 0.49 -20.07%
P/EPS 10.87 9.43 8.94 8.59 7.71 4.59 14.11 -15.95%
EY 9.20 10.60 11.19 11.64 12.97 21.80 7.09 18.94%
DY 1.55 0.00 3.03 1.12 1.64 0.00 2.98 -35.29%
P/NAPS 1.18 1.16 1.21 1.26 1.30 1.20 1.22 -2.19%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 17/02/16 18/11/15 -
Price 18.40 19.80 18.30 17.96 17.62 17.80 17.56 -
P/RPS 0.33 0.36 0.44 0.44 0.43 0.41 0.51 -25.16%
P/EPS 10.32 10.15 9.00 8.67 7.42 4.67 14.76 -21.20%
EY 9.69 9.85 11.11 11.53 13.47 21.43 6.77 26.97%
DY 1.63 0.00 3.01 1.11 1.70 0.00 2.85 -31.07%
P/NAPS 1.12 1.24 1.22 1.27 1.25 1.22 1.27 -8.03%

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