[BKAWAN] QoQ 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- -75.63%
YoY- -21.88%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,629,920 4,661,089 4,043,453 3,814,450 4,450,259 4,042,003 3,639,128 33.58%
PBT 513,803 257,932 357,505 268,488 938,661 267,504 334,936 32.83%
Tax -104,285 164,627 -59,189 -62,761 -88,368 -63,375 -61,669 41.71%
NP 409,518 422,559 298,316 205,727 850,293 204,129 273,267 30.79%
-
NP to SH 197,543 194,734 148,473 94,435 387,526 115,332 131,662 30.89%
-
Tax Rate 20.30% -63.83% 16.56% 23.38% 9.41% 23.69% 18.41% -
Total Cost 5,220,402 4,238,530 3,745,137 3,608,723 3,599,966 3,837,874 3,365,861 33.81%
-
Net Worth 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 15.75%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 162,278 - 60,899 - 142,636 - -
Div Payout % - 83.33% - 64.49% - 123.67% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,452,988 6,089,494 5,755,459 5,716,443 5,944,124 5,623,963 5,175,931 15.75%
NOSH 435,951 405,695 405,885 405,997 406,296 407,533 407,874 4.51%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.27% 9.07% 7.38% 5.39% 19.11% 5.05% 7.51% -
ROE 3.06% 3.20% 2.58% 1.65% 6.52% 2.05% 2.54% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,389.82 1,148.91 996.20 939.53 1,095.32 991.82 892.22 34.19%
EPS 48.77 48.00 36.58 23.26 95.38 28.30 32.28 31.50%
DPS 0.00 40.00 0.00 15.00 0.00 35.00 0.00 -
NAPS 15.93 15.01 14.18 14.08 14.63 13.80 12.69 16.28%
Adjusted Per Share Value based on latest NOSH - 405,997
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,268.95 1,050.59 911.37 859.76 1,003.07 911.05 820.24 33.58%
EPS 44.53 43.89 33.47 21.29 87.35 26.00 29.68 30.89%
DPS 0.00 36.58 0.00 13.73 0.00 32.15 0.00 -
NAPS 14.5447 13.7254 12.9725 12.8846 13.3977 12.6761 11.6663 15.75%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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 1.58 1.79 1.95 1.60 1.69 2.04 -25.09%
P/EPS 37.73 37.88 48.66 78.68 18.35 59.29 56.44 -23.45%
EY 2.65 2.64 2.06 1.27 5.45 1.69 1.77 30.71%
DY 0.00 2.20 0.00 0.82 0.00 2.09 0.00 -
P/NAPS 1.16 1.21 1.26 1.30 1.20 1.22 1.44 -13.36%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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 1.59 1.80 1.88 1.63 1.77 2.00 -20.33%
P/EPS 40.60 38.13 49.10 75.75 18.66 62.05 55.20 -18.44%
EY 2.46 2.62 2.04 1.32 5.36 1.61 1.81 22.58%
DY 0.00 2.19 0.00 0.85 0.00 1.99 0.00 -
P/NAPS 1.24 1.22 1.27 1.25 1.22 1.27 1.40 -7.73%

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