[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 103.37%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,450,259 14,055,308 10,013,305 6,374,177 3,214,547 11,499,664 8,629,624 -35.61%
PBT 938,661 1,241,522 974,018 639,082 318,274 1,417,281 1,160,151 -13.13%
Tax -88,368 -271,054 -207,679 -146,010 -71,472 -310,566 -242,409 -48.87%
NP 850,293 970,468 766,339 493,072 246,802 1,106,715 917,742 -4.94%
-
NP to SH 387,526 484,840 369,508 237,846 116,954 521,546 430,717 -6.78%
-
Tax Rate 9.41% 21.83% 21.32% 22.85% 22.46% 21.91% 20.89% -
Total Cost 3,599,966 13,084,840 9,246,966 5,881,105 2,967,745 10,392,949 7,711,882 -39.74%
-
Net Worth 5,944,124 5,624,877 5,176,130 4,962,607 4,869,338 4,657,614 4,664,522 17.48%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 203,799 61,183 61,216 - 246,652 61,754 -
Div Payout % - 42.03% 16.56% 25.74% - 47.29% 14.34% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 5,944,124 5,624,877 5,176,130 4,962,607 4,869,338 4,657,614 4,664,522 17.48%
NOSH 406,296 407,599 407,890 408,109 408,501 411,086 411,696 -0.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.11% 6.90% 7.65% 7.74% 7.68% 9.62% 10.63% -
ROE 6.52% 8.62% 7.14% 4.79% 2.40% 11.20% 9.23% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,095.32 3,448.31 2,454.90 1,561.88 786.91 2,797.38 2,096.11 -35.04%
EPS 95.38 118.95 90.59 58.28 28.63 126.87 104.62 -5.96%
DPS 0.00 50.00 15.00 15.00 0.00 60.00 15.00 -
NAPS 14.63 13.80 12.69 12.16 11.92 11.33 11.33 18.52%
Adjusted Per Share Value based on latest NOSH - 408,143
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,132.78 3,577.66 2,548.80 1,622.49 818.24 2,927.15 2,196.60 -35.61%
EPS 98.64 123.41 94.06 60.54 29.77 132.76 109.64 -6.78%
DPS 0.00 51.88 15.57 15.58 0.00 62.78 15.72 -
NAPS 15.1303 14.3177 13.1754 12.6319 12.3945 11.8556 11.8732 17.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 17.50 16.78 18.22 18.24 17.34 19.10 19.80 -
P/RPS 1.60 0.49 0.74 1.17 2.20 0.68 0.94 42.42%
P/EPS 18.35 14.11 20.11 31.30 60.57 15.05 18.93 -2.04%
EY 5.45 7.09 4.97 3.20 1.65 6.64 5.28 2.12%
DY 0.00 2.98 0.82 0.82 0.00 3.14 0.76 -
P/NAPS 1.20 1.22 1.44 1.50 1.45 1.69 1.75 -22.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 18/11/15 19/08/15 20/05/15 16/02/15 19/11/14 20/08/14 -
Price 17.80 17.56 17.82 18.18 18.72 18.48 19.66 -
P/RPS 1.63 0.51 0.73 1.16 2.38 0.66 0.94 44.19%
P/EPS 18.66 14.76 19.67 31.19 65.39 14.57 18.79 -0.46%
EY 5.36 6.77 5.08 3.21 1.53 6.87 5.32 0.49%
DY 0.00 2.85 0.84 0.83 0.00 3.25 0.76 -
P/NAPS 1.22 1.27 1.40 1.50 1.57 1.63 1.74 -21.02%

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