[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -20.07%
YoY- 231.35%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 16,969,251 12,308,162 8,264,709 4,450,259 14,055,308 10,013,305 6,374,177 91.74%
PBT 1,822,586 1,564,654 1,207,149 938,661 1,241,522 974,018 639,082 100.72%
Tax -45,691 -210,318 -151,129 -88,368 -271,054 -207,679 -146,010 -53.80%
NP 1,776,895 1,354,336 1,056,020 850,293 970,468 766,339 493,072 134.50%
-
NP to SH 825,168 630,434 481,961 387,526 484,840 369,508 237,846 128.65%
-
Tax Rate 2.51% 13.44% 12.52% 9.41% 21.83% 21.32% 22.85% -
Total Cost 15,192,356 10,953,826 7,208,689 3,599,966 13,084,840 9,246,966 5,881,105 87.94%
-
Net Worth 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 5,176,130 4,962,607 14.57%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 223,149 60,880 60,904 - 203,799 61,183 61,216 136.29%
Div Payout % 27.04% 9.66% 12.64% - 42.03% 16.56% 25.74% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 6,089,965 5,755,201 5,716,942 5,944,124 5,624,877 5,176,130 4,962,607 14.57%
NOSH 405,727 405,867 406,032 406,296 407,599 407,890 408,109 -0.38%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.47% 11.00% 12.78% 19.11% 6.90% 7.65% 7.74% -
ROE 13.55% 10.95% 8.43% 6.52% 8.62% 7.14% 4.79% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4,182.43 3,032.56 2,035.48 1,095.32 3,448.31 2,454.90 1,561.88 92.48%
EPS 203.38 155.33 118.70 95.38 118.95 90.59 58.28 129.54%
DPS 55.00 15.00 15.00 0.00 50.00 15.00 15.00 137.22%
NAPS 15.01 14.18 14.08 14.63 13.80 12.69 12.16 15.02%
Adjusted Per Share Value based on latest NOSH - 406,296
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3,824.78 2,774.20 1,862.82 1,003.07 3,167.99 2,256.95 1,436.71 91.74%
EPS 185.99 142.10 108.63 87.35 109.28 83.29 53.61 128.65%
DPS 50.30 13.72 13.73 0.00 45.94 13.79 13.80 136.28%
NAPS 13.7265 12.9719 12.8857 13.3977 12.6782 11.6667 11.1855 14.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 18.18 17.80 18.30 17.50 16.78 18.22 18.24 -
P/RPS 0.43 0.59 0.90 1.60 0.49 0.74 1.17 -48.59%
P/EPS 8.94 11.46 15.42 18.35 14.11 20.11 31.30 -56.53%
EY 11.19 8.73 6.49 5.45 7.09 4.97 3.20 129.85%
DY 3.03 0.84 0.82 0.00 2.98 0.82 0.82 138.44%
P/NAPS 1.21 1.26 1.30 1.20 1.22 1.44 1.50 -13.31%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 17/08/16 16/05/16 17/02/16 18/11/15 19/08/15 20/05/15 -
Price 18.30 17.96 17.62 17.80 17.56 17.82 18.18 -
P/RPS 0.44 0.59 0.87 1.63 0.51 0.73 1.16 -47.50%
P/EPS 9.00 11.56 14.84 18.66 14.76 19.67 31.19 -56.23%
EY 11.11 8.65 6.74 5.36 6.77 5.08 3.21 128.29%
DY 3.01 0.84 0.85 0.00 2.85 0.84 0.83 135.49%
P/NAPS 1.22 1.27 1.25 1.22 1.27 1.40 1.50 -12.83%

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