[BKAWAN] QoQ Annualized Quarter 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- 1.99%
YoY- 29.21%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 12,858,188 11,499,664 11,506,165 11,220,298 10,347,348 9,466,245 9,284,646 24.17%
PBT 1,273,096 1,417,281 1,546,868 1,721,288 1,639,312 1,285,791 1,235,794 1.99%
Tax -285,888 -310,566 -323,212 -355,052 -333,168 -253,357 -228,062 16.21%
NP 987,208 1,106,715 1,223,656 1,366,236 1,306,144 1,032,434 1,007,732 -1.35%
-
NP to SH 467,816 521,546 574,289 640,378 627,888 483,709 477,765 -1.38%
-
Tax Rate 22.46% 21.91% 20.89% 20.63% 20.32% 19.70% 18.45% -
Total Cost 11,870,980 10,392,949 10,282,509 9,854,062 9,041,204 8,433,811 8,276,914 27.09%
-
Net Worth 4,869,338 4,657,614 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 17.24%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 246,652 82,339 123,864 - 228,321 83,060 -
Div Payout % - 47.29% 14.34% 19.34% - 47.20% 17.39% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,869,338 4,657,614 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 17.24%
NOSH 408,501 411,086 411,696 412,880 413,628 415,129 415,303 -1.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.68% 9.62% 10.63% 12.18% 12.62% 10.91% 10.85% -
ROE 9.61% 11.20% 12.31% 13.37% 13.32% 10.58% 12.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3,147.65 2,797.38 2,794.82 2,717.56 2,501.60 2,280.31 2,235.63 25.54%
EPS 114.52 126.87 139.49 155.10 151.80 116.52 115.04 -0.30%
DPS 0.00 60.00 20.00 30.00 0.00 55.00 20.00 -
NAPS 11.92 11.33 11.33 11.60 11.40 11.01 9.23 18.53%
Adjusted Per Share Value based on latest NOSH - 412,894
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2,898.17 2,591.96 2,593.43 2,529.00 2,332.24 2,133.64 2,092.71 24.17%
EPS 105.44 117.55 129.44 144.34 141.52 109.03 107.69 -1.39%
DPS 0.00 55.59 18.56 27.92 0.00 51.46 18.72 -
NAPS 10.9752 10.498 10.5136 10.7951 10.6282 10.3018 8.64 17.24%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 17.34 19.10 19.80 19.70 19.60 18.50 18.70 -
P/RPS 0.55 0.68 0.71 0.72 0.78 0.81 0.84 -24.53%
P/EPS 15.14 15.05 14.19 12.70 12.91 15.88 16.26 -4.63%
EY 6.60 6.64 7.05 7.87 7.74 6.30 6.15 4.80%
DY 0.00 3.14 1.01 1.52 0.00 2.97 1.07 -
P/NAPS 1.45 1.69 1.75 1.70 1.72 1.68 2.03 -20.04%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 -
Price 18.72 18.48 19.66 19.78 20.00 20.00 18.26 -
P/RPS 0.59 0.66 0.70 0.73 0.80 0.88 0.82 -19.65%
P/EPS 16.35 14.57 14.09 12.75 13.18 17.16 15.87 2.00%
EY 6.12 6.87 7.10 7.84 7.59 5.83 6.30 -1.90%
DY 0.00 3.25 1.02 1.52 0.00 2.75 1.10 -
P/NAPS 1.57 1.63 1.74 1.71 1.75 1.82 1.98 -14.29%

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