[BKAWAN] QoQ Cumulative 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- 30.81%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 11,233,855 5,629,920 16,969,251 12,308,162 8,264,709 4,450,259 14,055,308 -13.86%
PBT 951,504 513,803 1,822,586 1,564,654 1,207,149 938,661 1,241,522 -16.23%
Tax -206,837 -104,285 -45,691 -210,318 -151,129 -88,368 -271,054 -16.48%
NP 744,667 409,518 1,776,895 1,354,336 1,056,020 850,293 970,468 -16.17%
-
NP to SH 360,858 197,543 825,168 630,434 481,961 387,526 484,840 -17.85%
-
Tax Rate 21.74% 20.30% 2.51% 13.44% 12.52% 9.41% 21.83% -
Total Cost 10,489,188 5,220,402 15,192,356 10,953,826 7,208,689 3,599,966 13,084,840 -13.69%
-
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 60,723 - 223,149 60,880 60,904 - 203,799 -55.35%
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 5.44% 3.06% 13.55% 10.95% 8.43% 6.52% 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 2,774.98 1,389.82 4,182.43 3,032.56 2,035.48 1,095.32 3,448.31 -13.47%
EPS 89.14 48.77 203.38 155.33 118.70 95.38 118.95 -17.48%
DPS 15.00 0.00 55.00 15.00 15.00 0.00 50.00 -55.15%
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 2,859.49 1,433.05 4,319.38 3,132.94 2,103.71 1,132.78 3,577.66 -13.86%
EPS 91.85 50.28 210.04 160.47 122.68 98.64 123.41 -17.85%
DPS 15.46 0.00 56.80 15.50 15.50 0.00 51.88 -55.35%
NAPS 16.8788 16.4256 15.5015 14.6494 14.552 15.1303 14.3177 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 0.70 1.32 0.43 0.59 0.90 1.60 0.49 26.81%
P/EPS 21.74 37.73 8.94 11.46 15.42 18.35 14.11 33.36%
EY 4.60 2.65 11.19 8.73 6.49 5.45 7.09 -25.03%
DY 0.77 0.00 3.03 0.84 0.82 0.00 2.98 -59.39%
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 0.66 1.42 0.44 0.59 0.87 1.63 0.51 18.73%
P/EPS 20.64 40.60 9.00 11.56 14.84 18.66 14.76 25.02%
EY 4.84 2.46 11.11 8.65 6.74 5.36 6.77 -20.03%
DY 0.82 0.00 3.01 0.84 0.85 0.00 2.85 -56.38%
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