[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

BKB FY2016 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	22,467,710	22,519,680	16,969,251	16,410,882	16,529,418	17,801,036	14,055,308	36.67%
YoY %	-0.23%	32.71%	3.40%	-0.72%	-7.14%	26.65%	-	-
Horiz. %	159.85%	160.22%	120.73%	116.76%	117.60%	126.65%	100.00%	-
PBT	1,903,008	2,055,212	1,822,586	2,086,205	2,414,298	3,754,644	1,241,522	32.90%
YoY %	-7.41%	12.76%	-12.64%	-13.59%	-35.70%	202.42%	-	-
Horiz. %	153.28%	165.54%	146.80%	168.04%	194.46%	302.42%	100.00%	-
Tax	-413,674	-417,140	-45,691	-280,424	-302,258	-353,472	-271,054	32.52%
YoY %	0.83%	-812.96%	83.71%	7.22%	14.49%	-30.41%	-	-
Horiz. %	152.62%	153.90%	16.86%	103.46%	111.51%	130.41%	100.00%	-
NP	1,489,334	1,638,072	1,776,895	1,805,781	2,112,040	3,401,172	970,468	33.01%
YoY %	-9.08%	-7.81%	-1.60%	-14.50%	-37.90%	250.47%	-	-
Horiz. %	153.47%	168.79%	183.10%	186.07%	217.63%	350.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	721,716	790,172	825,168	840,578	963,922	1,550,104	484,840	30.33%
YoY %	-8.66%	-4.24%	-1.83%	-12.80%	-37.82%	219.71%	-	-
Horiz. %	148.86%	162.98%	170.19%	173.37%	198.81%	319.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	20.30%	2.51%	13.44%	12.52%	9.41%	21.83%	-
YoY %	7.09%	708.76%	-81.32%	7.35%	33.05%	-56.89%	-	-
Horiz. %	99.59%	92.99%	11.50%	61.57%	57.35%	43.11%	100.00%	-
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%
YoY %	0.46%	37.45%	4.02%	1.30%	0.12%	10.05%	-	-
Horiz. %	160.33%	159.59%	116.11%	111.62%	110.18%	110.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.76%	5.96%	5.82%	0.67%	-3.82%	5.68%	-	-
Horiz. %	117.89%	114.72%	108.27%	102.32%	101.64%	105.68%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	121,447	-	223,149	81,173	121,809	-	203,799	-29.16%
YoY %	0.00%	-	174.91%	-33.36%	0.00%	-	-	-
Horiz. %	59.59%	-	109.49%	39.83%	59.77%	-	100.00%	-
Div Payout %	16.83%	-	27.04%	9.66%	12.64%	-	42.03%	-
YoY %	0.00%	-	179.92%	-23.58%	0.00%	-	-	-
Horiz. %	40.04%	-	64.33%	22.98%	30.07%	-	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
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%
YoY %	2.76%	5.96%	5.82%	0.67%	-3.82%	5.68%	-	-
Horiz. %	117.89%	114.72%	108.27%	102.32%	101.64%	105.68%	100.00%	-
NOSH	435,951	435,951	405,727	405,867	406,032	406,296	407,599	4.58%
YoY %	0.00%	7.45%	-0.03%	-0.04%	-0.06%	-0.32%	-	-
Horiz. %	106.96%	106.96%	99.54%	99.58%	99.62%	99.68%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	6.63%	7.27%	10.47%	11.00%	12.78%	19.11%	6.90%	-
YoY %	-8.80%	-30.56%	-4.82%	-13.93%	-33.12%	176.96%	-	-
Horiz. %	96.09%	105.36%	151.74%	159.42%	185.22%	276.96%	100.00%	-
ROE	10.88%	12.25%	13.55%	14.61%	16.86%	26.08%	8.62%	-
YoY %	-11.18%	-9.59%	-7.26%	-13.35%	-35.35%	202.55%	-	-
Horiz. %	126.22%	142.11%	157.19%	169.49%	195.59%	302.55%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	5,549.97	5,559.26	4,182.43	4,043.41	4,070.96	4,381.29	3,448.31	37.29%
YoY %	-0.17%	32.92%	3.44%	-0.68%	-7.08%	27.06%	-	-
Horiz. %	160.95%	161.22%	121.29%	117.26%	118.06%	127.06%	100.00%	-
EPS	178.28	195.08	203.38	207.11	237.40	381.52	118.95	30.93%
YoY %	-8.61%	-4.08%	-1.80%	-12.76%	-37.78%	220.74%	-	-
Horiz. %	149.88%	164.00%	170.98%	174.12%	199.58%	320.74%	100.00%	-
DPS	30.00	0.00	55.00	20.00	30.00	0.00	50.00	-28.84%
YoY %	0.00%	0.00%	175.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	60.00%	0.00%	110.00%	40.00%	60.00%	0.00%	100.00%	-
NAPS	16.38	15.93	15.01	14.18	14.08	14.63	13.80	12.09%
YoY %	2.82%	6.13%	5.85%	0.71%	-3.76%	6.01%	-	-
Horiz. %	118.70%	115.43%	108.77%	102.75%	102.03%	106.01%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 405,885
RPS	5,718.97	5,732.20	4,319.38	4,177.26	4,207.43	4,531.11	3,577.66	36.67%
YoY %	-0.23%	32.71%	3.40%	-0.72%	-7.14%	26.65%	-	-
Horiz. %	159.85%	160.22%	120.73%	116.76%	117.60%	126.65%	100.00%	-
EPS	183.71	201.13	210.04	213.96	245.36	394.57	123.41	30.34%
YoY %	-8.66%	-4.24%	-1.83%	-12.80%	-37.82%	219.72%	-	-
Horiz. %	148.86%	162.98%	170.20%	173.37%	198.82%	319.72%	100.00%	-
DPS	30.91	0.00	56.80	20.66	31.01	0.00	51.88	-29.17%
YoY %	0.00%	0.00%	174.93%	-33.38%	0.00%	0.00%	-	-
Horiz. %	59.58%	0.00%	109.48%	39.82%	59.77%	0.00%	100.00%	-
NAPS	16.8788	16.4256	15.5015	14.6494	14.552	15.1303	14.3177	11.58%
YoY %	2.76%	5.96%	5.82%	0.67%	-3.82%	5.68%	-	-
Horiz. %	117.89%	114.72%	108.27%	102.32%	101.64%	105.68%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	6.06%	-23.26%	-2.27%	-2.22%	12.50%	-18.37%	-	-
Horiz. %	71.43%	67.35%	87.76%	89.80%	91.84%	81.63%	100.00%	-
P/EPS	10.87	9.43	8.94	8.59	7.71	4.59	14.11	-15.95%
YoY %	15.27%	5.48%	4.07%	11.41%	67.97%	-67.47%	-	-
Horiz. %	77.04%	66.83%	63.36%	60.88%	54.64%	32.53%	100.00%	-
EY	9.20	10.60	11.19	11.64	12.97	21.80	7.09	18.94%
YoY %	-13.21%	-5.27%	-3.87%	-10.25%	-40.50%	207.48%	-	-
Horiz. %	129.76%	149.51%	157.83%	164.17%	182.93%	307.48%	100.00%	-
DY	1.55	0.00	3.03	1.12	1.64	0.00	2.98	-35.29%
YoY %	0.00%	0.00%	170.54%	-31.71%	0.00%	0.00%	-	-
Horiz. %	52.01%	0.00%	101.68%	37.58%	55.03%	0.00%	100.00%	-
P/NAPS	1.18	1.16	1.21	1.26	1.30	1.20	1.22	-2.19%
YoY %	1.72%	-4.13%	-3.97%	-3.08%	8.33%	-1.64%	-	-
Horiz. %	96.72%	95.08%	99.18%	103.28%	106.56%	98.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-8.33%	-18.18%	0.00%	2.33%	4.88%	-19.61%	-	-
Horiz. %	64.71%	70.59%	86.27%	86.27%	84.31%	80.39%	100.00%	-
P/EPS	10.32	10.15	9.00	8.67	7.42	4.67	14.76	-21.20%
YoY %	1.67%	12.78%	3.81%	16.85%	58.89%	-68.36%	-	-
Horiz. %	69.92%	68.77%	60.98%	58.74%	50.27%	31.64%	100.00%	-
EY	9.69	9.85	11.11	11.53	13.47	21.43	6.77	26.97%
YoY %	-1.62%	-11.34%	-3.64%	-14.40%	-37.14%	216.54%	-	-
Horiz. %	143.13%	145.49%	164.11%	170.31%	198.97%	316.54%	100.00%	-
DY	1.63	0.00	3.01	1.11	1.70	0.00	2.85	-31.07%
YoY %	0.00%	0.00%	171.17%	-34.71%	0.00%	0.00%	-	-
Horiz. %	57.19%	0.00%	105.61%	38.95%	59.65%	0.00%	100.00%	-
P/NAPS	1.12	1.24	1.22	1.27	1.25	1.22	1.27	-8.03%
YoY %	-9.68%	1.64%	-3.94%	1.60%	2.46%	-3.94%	-	-
Horiz. %	88.19%	97.64%	96.06%	100.00%	98.43%	96.06%	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