[BKAWAN] QoQ 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- 3.37%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter 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 4,042,003 3,639,128 3,159,630 3,214,547 2,870,040 3,019,475 29.41%
PBT 938,661 267,504 334,936 320,808 318,274 257,130 299,507 113.71%
Tax -88,368 -63,375 -61,669 -74,538 -71,472 -68,157 -64,883 22.79%
NP 850,293 204,129 273,267 246,270 246,802 188,973 234,624 135.38%
-
NP to SH 387,526 115,332 131,662 120,892 116,954 90,829 110,528 130.26%
-
Tax Rate 9.41% 23.69% 18.41% 23.23% 22.46% 26.51% 21.66% -
Total Cost 3,599,966 3,837,874 3,365,861 2,913,360 2,967,745 2,681,067 2,784,851 18.61%
-
Net Worth 5,944,124 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 17.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 142,636 - 61,221 - 185,029 - -
Div Payout % - 123.67% - 50.64% - 203.71% - -
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 5,623,963 5,175,931 4,963,020 4,869,338 4,658,635 4,663,993 17.49%
NOSH 406,296 407,533 407,874 408,143 408,501 411,177 411,649 -0.86%
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% 5.05% 7.51% 7.79% 7.68% 6.58% 7.77% -
ROE 6.52% 2.05% 2.54% 2.44% 2.40% 1.95% 2.37% -
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 1,095.32 991.82 892.22 774.15 786.91 698.01 733.51 30.54%
EPS 95.38 28.30 32.28 29.62 28.63 22.09 26.85 132.27%
DPS 0.00 35.00 0.00 15.00 0.00 45.00 0.00 -
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 1,003.07 911.05 820.24 712.16 724.54 646.89 680.57 29.41%
EPS 87.35 26.00 29.68 27.25 26.36 20.47 24.91 130.28%
DPS 0.00 32.15 0.00 13.80 0.00 41.70 0.00 -
NAPS 13.3977 12.6761 11.6663 11.1864 10.9752 10.5003 10.5124 17.49%
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 1.69 2.04 2.36 2.20 2.74 2.70 -29.38%
P/EPS 18.35 59.29 56.44 61.58 60.57 86.46 73.74 -60.33%
EY 5.45 1.69 1.77 1.62 1.65 1.16 1.36 151.65%
DY 0.00 2.09 0.00 0.82 0.00 2.36 0.00 -
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 1.77 2.00 2.35 2.38 2.65 2.68 -28.14%
P/EPS 18.66 62.05 55.20 61.38 65.39 83.66 73.22 -59.70%
EY 5.36 1.61 1.81 1.63 1.53 1.20 1.37 147.67%
DY 0.00 1.99 0.00 0.83 0.00 2.44 0.00 -
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