[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -67.55%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,499,664 8,629,624 5,610,149 2,586,837 9,466,245 6,963,485 4,707,351 81.28%
PBT 1,417,281 1,160,151 860,644 409,828 1,285,791 926,846 678,946 63.26%
Tax -310,566 -242,409 -177,526 -83,292 -253,357 -171,047 -148,523 63.44%
NP 1,106,715 917,742 683,118 326,536 1,032,434 755,799 530,423 63.21%
-
NP to SH 521,546 430,717 320,189 156,972 483,709 358,324 247,811 64.15%
-
Tax Rate 21.91% 20.89% 20.63% 20.32% 19.70% 18.45% 21.88% -
Total Cost 10,392,949 7,711,882 4,927,031 2,260,301 8,433,811 6,207,686 4,176,928 83.51%
-
Net Worth 4,657,614 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 14.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 246,652 61,754 61,932 - 228,321 62,295 62,337 149.95%
Div Payout % 47.29% 14.34% 19.34% - 47.20% 17.39% 25.16% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,657,614 4,664,522 4,789,416 4,715,364 4,570,577 3,833,252 3,810,878 14.29%
NOSH 411,086 411,696 412,880 413,628 415,129 415,303 415,581 -0.72%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.62% 10.63% 12.18% 12.62% 10.91% 10.85% 11.27% -
ROE 11.20% 9.23% 6.69% 3.33% 10.58% 9.35% 6.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,797.38 2,096.11 1,358.78 625.40 2,280.31 1,676.72 1,132.72 82.60%
EPS 126.87 104.62 77.55 37.95 116.52 86.28 59.63 65.34%
DPS 60.00 15.00 15.00 0.00 55.00 15.00 15.00 151.77%
NAPS 11.33 11.33 11.60 11.40 11.01 9.23 9.17 15.12%
Adjusted Per Share Value based on latest NOSH - 413,628
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,591.96 1,945.07 1,264.50 583.06 2,133.64 1,569.53 1,061.01 81.28%
EPS 117.55 97.08 72.17 35.38 109.03 80.76 55.86 64.14%
DPS 55.59 13.92 13.96 0.00 51.46 14.04 14.05 149.94%
NAPS 10.498 10.5136 10.7951 10.6282 10.3018 8.64 8.5895 14.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 19.10 19.80 19.70 19.60 18.50 18.70 18.10 -
P/RPS 0.68 0.94 1.45 3.13 0.81 1.12 1.60 -43.44%
P/EPS 15.05 18.93 25.40 51.65 15.88 21.67 30.35 -37.32%
EY 6.64 5.28 3.94 1.94 6.30 4.61 3.29 59.63%
DY 3.14 0.76 0.76 0.00 2.97 0.80 0.83 142.59%
P/NAPS 1.69 1.75 1.70 1.72 1.68 2.03 1.97 -9.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 -
Price 18.48 19.66 19.78 20.00 20.00 18.26 19.10 -
P/RPS 0.66 0.94 1.46 3.20 0.88 1.09 1.69 -46.54%
P/EPS 14.57 18.79 25.51 52.70 17.16 21.16 32.03 -40.82%
EY 6.87 5.32 3.92 1.90 5.83 4.73 3.12 69.17%
DY 3.25 0.76 0.76 0.00 2.75 0.82 0.79 156.52%
P/NAPS 1.63 1.74 1.71 1.75 1.82 1.98 2.08 -14.98%

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