[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 34.99%
YoY- -20.14%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,629,624 5,610,149 2,586,837 9,466,245 6,963,485 4,707,351 2,399,654 135.27%
PBT 1,160,151 860,644 409,828 1,285,791 926,846 678,946 377,603 111.77%
Tax -242,409 -177,526 -83,292 -253,357 -171,047 -148,523 -85,807 100.22%
NP 917,742 683,118 326,536 1,032,434 755,799 530,423 291,796 115.11%
-
NP to SH 430,717 320,189 156,972 483,709 358,324 247,811 138,893 113.09%
-
Tax Rate 20.89% 20.63% 20.32% 19.70% 18.45% 21.88% 22.72% -
Total Cost 7,711,882 4,927,031 2,260,301 8,433,811 6,207,686 4,176,928 2,107,858 138.00%
-
Net Worth 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 12.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 61,754 61,932 - 228,321 62,295 62,337 - -
Div Payout % 14.34% 19.34% - 47.20% 17.39% 25.16% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 3,897,656 12.75%
NOSH 411,696 412,880 413,628 415,129 415,303 415,581 415,971 -0.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.63% 12.18% 12.62% 10.91% 10.85% 11.27% 12.16% -
ROE 9.23% 6.69% 3.33% 10.58% 9.35% 6.50% 3.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2,096.11 1,358.78 625.40 2,280.31 1,676.72 1,132.72 576.88 136.90%
EPS 104.62 77.55 37.95 116.52 86.28 59.63 33.39 114.57%
DPS 15.00 15.00 0.00 55.00 15.00 15.00 0.00 -
NAPS 11.33 11.60 11.40 11.01 9.23 9.17 9.37 13.53%
Adjusted Per Share Value based on latest NOSH - 415,182
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,945.07 1,264.50 583.06 2,133.64 1,569.53 1,061.01 540.87 135.27%
EPS 97.08 72.17 35.38 109.03 80.76 55.86 31.31 113.07%
DPS 13.92 13.96 0.00 51.46 14.04 14.05 0.00 -
NAPS 10.5136 10.7951 10.6282 10.3018 8.64 8.5895 8.7851 12.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.80 19.70 19.60 18.50 18.70 18.10 19.00 -
P/RPS 0.94 1.45 3.13 0.81 1.12 1.60 3.29 -56.71%
P/EPS 18.93 25.40 51.65 15.88 21.67 30.35 56.90 -52.08%
EY 5.28 3.94 1.94 6.30 4.61 3.29 1.76 108.42%
DY 0.76 0.76 0.00 2.97 0.80 0.83 0.00 -
P/NAPS 1.75 1.70 1.72 1.68 2.03 1.97 2.03 -9.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 -
Price 19.66 19.78 20.00 20.00 18.26 19.10 18.58 -
P/RPS 0.94 1.46 3.20 0.88 1.09 1.69 3.22 -56.09%
P/EPS 18.79 25.51 52.70 17.16 21.16 32.03 55.65 -51.60%
EY 5.32 3.92 1.90 5.83 4.73 3.12 1.80 106.35%
DY 0.76 0.76 0.00 2.75 0.82 0.79 0.00 -
P/NAPS 1.74 1.71 1.75 1.82 1.98 2.08 1.98 -8.27%

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