[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Sep-2016 [#4]

Profit Trend

QoQ- 30.89%

YoY- 70.19%

Quarter Report

BKB FY2016 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	16,246,730	11,233,855	5,629,920	16,969,251	12,308,162	8,264,709	4,450,259	137.28%
YoY %	44.62%	99.54%	-66.82%	37.87%	48.92%	85.71%	-	-
Horiz. %	365.07%	252.43%	126.51%	381.31%	276.57%	185.71%	100.00%	-
PBT	1,199,534	951,504	513,803	1,822,586	1,564,654	1,207,149	938,661	17.77%
YoY %	26.07%	85.19%	-71.81%	16.48%	29.62%	28.60%	-	-
Horiz. %	127.79%	101.37%	54.74%	194.17%	166.69%	128.60%	100.00%	-
Tax	-300,173	-206,837	-104,285	-45,691	-210,318	-151,129	-88,368	126.13%
YoY %	-45.13%	-98.34%	-128.24%	78.28%	-39.16%	-71.02%	-	-
Horiz. %	339.69%	234.06%	118.01%	51.71%	238.00%	171.02%	100.00%	-
NP	899,361	744,667	409,518	1,776,895	1,354,336	1,056,020	850,293	3.81%
YoY %	20.77%	81.84%	-76.95%	31.20%	28.25%	24.19%	-	-
Horiz. %	105.77%	87.58%	48.16%	208.97%	159.28%	124.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	441,637	360,858	197,543	825,168	630,434	481,961	387,526	9.11%
YoY %	22.39%	82.67%	-76.06%	30.89%	30.81%	24.37%	-	-
Horiz. %	113.96%	93.12%	50.98%	212.93%	162.68%	124.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	21.74%	20.30%	2.51%	13.44%	12.52%	9.41%	-
YoY %	15.09%	7.09%	708.76%	-81.32%	7.35%	33.05%	-	-
Horiz. %	265.89%	231.03%	215.73%	26.67%	142.83%	133.05%	100.00%	-
Total Cost	15,347,369	10,489,188	5,220,402	15,192,356	10,953,826	7,208,689	3,599,966	163.15%
YoY %	46.32%	100.93%	-65.64%	38.69%	51.95%	100.24%	-	-
Horiz. %	426.32%	291.37%	145.01%	422.01%	304.28%	200.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,612,741	6,631,049	6,452,988	6,089,965	5,755,201	5,716,942	5,944,124	7.37%
YoY %	-0.28%	2.76%	5.96%	5.82%	0.67%	-3.82%	-	-
Horiz. %	111.25%	111.56%	108.56%	102.45%	96.82%	96.18%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	60,667	60,723	-	223,149	60,880	60,904	-	-
YoY %	-0.09%	0.00%	-	266.54%	-0.04%	0.00%	-	-
Horiz. %	99.61%	99.70%	-	366.39%	99.96%	100.00%	-	-
Div Payout %	13.74%	16.83%	-	27.04%	9.66%	12.64%	-	-
YoY %	-18.36%	0.00%	-	179.92%	-23.58%	0.00%	-	-
Horiz. %	108.70%	133.15%	-	213.92%	76.42%	100.00%	-	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	6,612,741	6,631,049	6,452,988	6,089,965	5,755,201	5,716,942	5,944,124	7.37%
YoY %	-0.28%	2.76%	5.96%	5.82%	0.67%	-3.82%	-	-
Horiz. %	111.25%	111.56%	108.56%	102.45%	96.82%	96.18%	100.00%	-
NOSH	435,951	435,951	435,951	405,727	405,867	406,032	406,296	4.81%
YoY %	0.00%	0.00%	7.45%	-0.03%	-0.04%	-0.06%	-	-
Horiz. %	107.30%	107.30%	107.30%	99.86%	99.89%	99.94%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	5.54%	6.63%	7.27%	10.47%	11.00%	12.78%	19.11%	-
YoY %	-16.44%	-8.80%	-30.56%	-4.82%	-13.93%	-33.12%	-	-
Horiz. %	28.99%	34.69%	38.04%	54.79%	57.56%	66.88%	100.00%	-
ROE	6.68%	5.44%	3.06%	13.55%	10.95%	8.43%	6.52%	-
YoY %	22.79%	77.78%	-77.42%	23.74%	29.89%	29.29%	-	-
Horiz. %	102.45%	83.44%	46.93%	207.82%	167.94%	129.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	4,017.00	2,774.98	1,389.82	4,182.43	3,032.56	2,035.48	1,095.32	138.00%
YoY %	44.76%	99.66%	-66.77%	37.92%	48.99%	85.83%	-	-
Horiz. %	366.74%	253.35%	126.89%	381.85%	276.87%	185.83%	100.00%	-
EPS	109.19	89.14	48.77	203.38	155.33	118.70	95.38	9.44%
YoY %	22.49%	82.78%	-76.02%	30.93%	30.86%	24.45%	-	-
Horiz. %	114.48%	93.46%	51.13%	213.23%	162.85%	124.45%	100.00%	-
DPS	15.00	15.00	0.00	55.00	15.00	15.00	0.00	-
YoY %	0.00%	0.00%	0.00%	266.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	366.67%	100.00%	100.00%	-	-
NAPS	16.35	16.38	15.93	15.01	14.18	14.08	14.63	7.69%
YoY %	-0.18%	2.82%	6.13%	5.85%	0.71%	-3.76%	-	-
Horiz. %	111.76%	111.96%	108.89%	102.60%	96.92%	96.24%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 405,695
RPS	3,661.93	2,532.05	1,268.95	3,824.78	2,774.20	1,862.82	1,003.07	137.28%
YoY %	44.62%	99.54%	-66.82%	37.87%	48.92%	85.71%	-	-
Horiz. %	365.07%	252.43%	126.51%	381.31%	276.57%	185.71%	100.00%	-
EPS	99.54	81.34	44.53	185.99	142.10	108.63	87.35	9.10%
YoY %	22.38%	82.66%	-76.06%	30.89%	30.81%	24.36%	-	-
Horiz. %	113.96%	93.12%	50.98%	212.93%	162.68%	124.36%	100.00%	-
DPS	13.67	13.69	0.00	50.30	13.72	13.73	0.00	-
YoY %	-0.15%	0.00%	0.00%	266.62%	-0.07%	0.00%	-	-
Horiz. %	99.56%	99.71%	0.00%	366.35%	99.93%	100.00%	-	-
NAPS	14.9048	14.946	14.5447	13.7265	12.9719	12.8857	13.3977	7.37%
YoY %	-0.28%	2.76%	5.96%	5.82%	0.67%	-3.82%	-	-
Horiz. %	111.25%	111.56%	108.56%	102.45%	96.82%	96.18%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	18.90	19.38	18.40	18.18	17.80	18.30	17.50	-
P/RPS	0.47	0.70	1.32	0.43	0.59	0.90	1.60	-55.84%
YoY %	-32.86%	-46.97%	206.98%	-27.12%	-34.44%	-43.75%	-	-
Horiz. %	29.37%	43.75%	82.50%	26.88%	36.88%	56.25%	100.00%	-
P/EPS	17.31	21.74	37.73	8.94	11.46	15.42	18.35	-3.81%
YoY %	-20.38%	-42.38%	322.04%	-21.99%	-25.68%	-15.97%	-	-
Horiz. %	94.33%	118.47%	205.61%	48.72%	62.45%	84.03%	100.00%	-
EY	5.78	4.60	2.65	11.19	8.73	6.49	5.45	4.00%
YoY %	25.65%	73.58%	-76.32%	28.18%	34.51%	19.08%	-	-
Horiz. %	106.06%	84.40%	48.62%	205.32%	160.18%	119.08%	100.00%	-
DY	0.79	0.77	0.00	3.03	0.84	0.82	0.00	-
YoY %	2.60%	0.00%	0.00%	260.71%	2.44%	0.00%	-	-
Horiz. %	96.34%	93.90%	0.00%	369.51%	102.44%	100.00%	-	-
P/NAPS	1.16	1.18	1.16	1.21	1.26	1.30	1.20	-2.23%
YoY %	-1.69%	1.72%	-4.13%	-3.97%	-3.08%	8.33%	-	-
Horiz. %	96.67%	98.33%	96.67%	100.83%	105.00%	108.33%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	22/05/17	14/02/17	16/11/16	17/08/16	16/05/16	17/02/16	-
Price	19.00	18.40	19.80	18.30	17.96	17.62	17.80	-
P/RPS	0.47	0.66	1.42	0.44	0.59	0.87	1.63	-56.38%
YoY %	-28.79%	-53.52%	222.73%	-25.42%	-32.18%	-46.63%	-	-
Horiz. %	28.83%	40.49%	87.12%	26.99%	36.20%	53.37%	100.00%	-
P/EPS	17.40	20.64	40.60	9.00	11.56	14.84	18.66	-4.55%
YoY %	-15.70%	-49.16%	351.11%	-22.15%	-22.10%	-20.47%	-	-
Horiz. %	93.25%	110.61%	217.58%	48.23%	61.95%	79.53%	100.00%	-
EY	5.75	4.84	2.46	11.11	8.65	6.74	5.36	4.79%
YoY %	18.80%	96.75%	-77.86%	28.44%	28.34%	25.75%	-	-
Horiz. %	107.28%	90.30%	45.90%	207.28%	161.38%	125.75%	100.00%	-
DY	0.79	0.82	0.00	3.01	0.84	0.85	0.00	-
YoY %	-3.66%	0.00%	0.00%	258.33%	-1.18%	0.00%	-	-
Horiz. %	92.94%	96.47%	0.00%	354.12%	98.82%	100.00%	-	-
P/NAPS	1.16	1.12	1.24	1.22	1.27	1.25	1.22	-3.30%
YoY %	3.57%	-9.68%	1.64%	-3.94%	1.60%	2.46%	-	-
Horiz. %	95.08%	91.80%	101.64%	100.00%	104.10%	102.46%	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