[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

31-Mar-2016 [#2]

Profit Trend

QoQ- 24.37%

YoY- 102.64%

Quarter Report

BKB FY2016 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	5,629,920	16,969,251	12,308,162	8,264,709	4,450,259	14,055,308	10,013,305	-31.75%
YoY %	-66.82%	37.87%	48.92%	85.71%	-68.34%	40.37%	-	-
Horiz. %	56.22%	169.47%	122.92%	82.54%	44.44%	140.37%	100.00%	-
PBT	513,803	1,822,586	1,564,654	1,207,149	938,661	1,241,522	974,018	-34.58%
YoY %	-71.81%	16.48%	29.62%	28.60%	-24.39%	27.46%	-	-
Horiz. %	52.75%	187.12%	160.64%	123.93%	96.37%	127.46%	100.00%	-
Tax	-104,285	-45,691	-210,318	-151,129	-88,368	-271,054	-207,679	-36.69%
YoY %	-128.24%	78.28%	-39.16%	-71.02%	67.40%	-30.52%	-	-
Horiz. %	50.21%	22.00%	101.27%	72.77%	42.55%	130.52%	100.00%	-
NP	409,518	1,776,895	1,354,336	1,056,020	850,293	970,468	766,339	-34.02%
YoY %	-76.95%	31.20%	28.25%	24.19%	-12.38%	26.64%	-	-
Horiz. %	53.44%	231.87%	176.73%	137.80%	110.96%	126.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	197,543	825,168	630,434	481,961	387,526	484,840	369,508	-34.00%
YoY %	-76.06%	30.89%	30.81%	24.37%	-20.07%	31.21%	-	-
Horiz. %	53.46%	223.32%	170.61%	130.43%	104.88%	131.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.30%	2.51%	13.44%	12.52%	9.41%	21.83%	21.32%	-
YoY %	708.76%	-81.32%	7.35%	33.05%	-56.89%	2.39%	-	-
Horiz. %	95.22%	11.77%	63.04%	58.72%	44.14%	102.39%	100.00%	-
Total Cost	5,220,402	15,192,356	10,953,826	7,208,689	3,599,966	13,084,840	9,246,966	-31.57%
YoY %	-65.64%	38.69%	51.95%	100.24%	-72.49%	41.50%	-	-
Horiz. %	56.46%	164.30%	118.46%	77.96%	38.93%	141.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,452,988	6,089,965	5,755,201	5,716,942	5,944,124	5,624,877	5,176,130	15.75%
YoY %	5.96%	5.82%	0.67%	-3.82%	5.68%	8.67%	-	-
Horiz. %	124.67%	117.65%	111.19%	110.45%	114.84%	108.67%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	-	223,149	60,880	60,904	-	203,799	61,183	-
YoY %	-	266.54%	-0.04%	0.00%	-	233.10%	-	-
Horiz. %	-	364.72%	99.50%	99.54%	-	333.10%	100.00%	-
Div Payout %	-	27.04%	9.66%	12.64%	-	42.03%	16.56%	-
YoY %	-	179.92%	-23.58%	0.00%	-	153.80%	-	-
Horiz. %	-	163.29%	58.33%	76.33%	-	253.80%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	6,452,988	6,089,965	5,755,201	5,716,942	5,944,124	5,624,877	5,176,130	15.75%
YoY %	5.96%	5.82%	0.67%	-3.82%	5.68%	8.67%	-	-
Horiz. %	124.67%	117.65%	111.19%	110.45%	114.84%	108.67%	100.00%	-
NOSH	435,951	405,727	405,867	406,032	406,296	407,599	407,890	4.51%
YoY %	7.45%	-0.03%	-0.04%	-0.06%	-0.32%	-0.07%	-	-
Horiz. %	106.88%	99.47%	99.50%	99.54%	99.61%	99.93%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	7.27%	10.47%	11.00%	12.78%	19.11%	6.90%	7.65%	-
YoY %	-30.56%	-4.82%	-13.93%	-33.12%	176.96%	-9.80%	-	-
Horiz. %	95.03%	136.86%	143.79%	167.06%	249.80%	90.20%	100.00%	-
ROE	3.06%	13.55%	10.95%	8.43%	6.52%	8.62%	7.14%	-
YoY %	-77.42%	23.74%	29.89%	29.29%	-24.36%	20.73%	-	-
Horiz. %	42.86%	189.78%	153.36%	118.07%	91.32%	120.73%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	1,389.82	4,182.43	3,032.56	2,035.48	1,095.32	3,448.31	2,454.90	-31.44%
YoY %	-66.77%	37.92%	48.99%	85.83%	-68.24%	40.47%	-	-
Horiz. %	56.61%	170.37%	123.53%	82.91%	44.62%	140.47%	100.00%	-
EPS	48.77	203.38	155.33	118.70	95.38	118.95	90.59	-33.69%
YoY %	-76.02%	30.93%	30.86%	24.45%	-19.82%	31.31%	-	-
Horiz. %	53.84%	224.51%	171.46%	131.03%	105.29%	131.31%	100.00%	-
DPS	0.00	55.00	15.00	15.00	0.00	50.00	15.00	-
YoY %	0.00%	266.67%	0.00%	0.00%	0.00%	233.33%	-	-
Horiz. %	0.00%	366.67%	100.00%	100.00%	0.00%	333.33%	100.00%	-
NAPS	15.93	15.01	14.18	14.08	14.63	13.80	12.69	16.28%
YoY %	6.13%	5.85%	0.71%	-3.76%	6.01%	8.75%	-	-
Horiz. %	125.53%	118.28%	111.74%	110.95%	115.29%	108.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 405,997
RPS	1,433.05	4,319.38	3,132.94	2,103.71	1,132.78	3,577.66	2,548.80	-31.75%
YoY %	-66.82%	37.87%	48.92%	85.71%	-68.34%	40.37%	-	-
Horiz. %	56.22%	169.47%	122.92%	82.54%	44.44%	140.37%	100.00%	-
EPS	50.28	210.04	160.47	122.68	98.64	123.41	94.06	-34.00%
YoY %	-76.06%	30.89%	30.80%	24.37%	-20.07%	31.20%	-	-
Horiz. %	53.46%	223.30%	170.60%	130.43%	104.87%	131.20%	100.00%	-
DPS	0.00	56.80	15.50	15.50	0.00	51.88	15.57	-
YoY %	0.00%	266.45%	0.00%	0.00%	0.00%	233.20%	-	-
Horiz. %	0.00%	364.80%	99.55%	99.55%	0.00%	333.20%	100.00%	-
NAPS	16.4256	15.5015	14.6494	14.552	15.1303	14.3177	13.1754	15.75%
YoY %	5.96%	5.82%	0.67%	-3.82%	5.68%	8.67%	-	-
Horiz. %	124.67%	117.65%	111.19%	110.45%	114.84%	108.67%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	18.40	18.18	17.80	18.30	17.50	16.78	18.22	-
P/RPS	1.32	0.43	0.59	0.90	1.60	0.49	0.74	46.82%
YoY %	206.98%	-27.12%	-34.44%	-43.75%	226.53%	-33.78%	-	-
Horiz. %	178.38%	58.11%	79.73%	121.62%	216.22%	66.22%	100.00%	-
P/EPS	37.73	8.94	11.46	15.42	18.35	14.11	20.11	51.82%
YoY %	322.04%	-21.99%	-25.68%	-15.97%	30.05%	-29.84%	-	-
Horiz. %	187.62%	44.46%	56.99%	76.68%	91.25%	70.16%	100.00%	-
EY	2.65	11.19	8.73	6.49	5.45	7.09	4.97	-34.11%
YoY %	-76.32%	28.18%	34.51%	19.08%	-23.13%	42.66%	-	-
Horiz. %	53.32%	225.15%	175.65%	130.58%	109.66%	142.66%	100.00%	-
DY	0.00	3.03	0.84	0.82	0.00	2.98	0.82	-
YoY %	0.00%	260.71%	2.44%	0.00%	0.00%	263.41%	-	-
Horiz. %	0.00%	369.51%	102.44%	100.00%	0.00%	363.41%	100.00%	-
P/NAPS	1.16	1.21	1.26	1.30	1.20	1.22	1.44	-13.36%
YoY %	-4.13%	-3.97%	-3.08%	8.33%	-1.64%	-15.28%	-	-
Horiz. %	80.56%	84.03%	87.50%	90.28%	83.33%	84.72%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	14/02/17	16/11/16	17/08/16	16/05/16	17/02/16	18/11/15	19/08/15	-
Price	19.80	18.30	17.96	17.62	17.80	17.56	17.82	-
P/RPS	1.42	0.44	0.59	0.87	1.63	0.51	0.73	55.51%
YoY %	222.73%	-25.42%	-32.18%	-46.63%	219.61%	-30.14%	-	-
Horiz. %	194.52%	60.27%	80.82%	119.18%	223.29%	69.86%	100.00%	-
P/EPS	40.60	9.00	11.56	14.84	18.66	14.76	19.67	61.75%
YoY %	351.11%	-22.15%	-22.10%	-20.47%	26.42%	-24.96%	-	-
Horiz. %	206.41%	45.75%	58.77%	75.44%	94.87%	75.04%	100.00%	-
EY	2.46	11.11	8.65	6.74	5.36	6.77	5.08	-38.19%
YoY %	-77.86%	28.44%	28.34%	25.75%	-20.83%	33.27%	-	-
Horiz. %	48.43%	218.70%	170.28%	132.68%	105.51%	133.27%	100.00%	-
DY	0.00	3.01	0.84	0.85	0.00	2.85	0.84	-
YoY %	0.00%	258.33%	-1.18%	0.00%	0.00%	239.29%	-	-
Horiz. %	0.00%	358.33%	100.00%	101.19%	0.00%	339.29%	100.00%	-
P/NAPS	1.24	1.22	1.27	1.25	1.22	1.27	1.40	-7.73%
YoY %	1.64%	-3.94%	1.60%	2.46%	-3.94%	-9.29%	-	-
Horiz. %	88.57%	87.14%	90.71%	89.29%	87.14%	90.71%	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