[BKAWAN] QoQ TTM Result on 30-Jun-2014 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ-0.0%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 12,263,692 12,127,374 11,499,664 11,132,384 10,369,043 9,653,428 9,466,245 18.85%
PBT 1,195,719 1,325,727 1,417,281 1,519,096 1,467,489 1,318,016 1,285,791 -4.73%
Tax -279,050 -298,746 -310,566 -324,719 -282,360 -250,842 -253,357 6.65%
NP 916,669 1,026,981 1,106,715 1,194,377 1,185,129 1,067,174 1,032,434 -7.62%
-
NP to SH 439,203 481,528 521,546 556,102 556,087 501,788 483,709 -6.23%
-
Tax Rate 23.34% 22.53% 21.91% 21.38% 19.24% 19.03% 19.70% -
Total Cost 11,347,023 11,100,393 10,392,949 9,938,007 9,183,914 8,586,254 8,433,811 21.89%
-
Net Worth 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 15.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 246,251 246,963 246,963 228,006 228,006 228,406 228,406 5.14%
Div Payout % 56.07% 51.29% 47.35% 41.00% 41.00% 45.52% 47.22% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,963,020 4,869,338 4,658,635 4,663,993 4,789,570 4,715,364 3,994,051 15.59%
NOSH 408,143 408,501 411,177 411,649 412,894 413,628 415,182 -1.13%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.47% 8.47% 9.62% 10.73% 11.43% 11.05% 10.91% -
ROE 8.85% 9.89% 11.20% 11.92% 11.61% 10.64% 12.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3,004.75 2,968.75 2,796.77 2,704.33 2,511.31 2,333.84 2,280.02 20.22%
EPS 107.61 117.88 126.84 135.09 134.68 121.31 116.51 -5.16%
DPS 60.00 60.00 60.00 55.00 55.00 55.00 55.00 5.97%
NAPS 12.16 11.92 11.33 11.33 11.60 11.40 9.62 16.92%
Adjusted Per Share Value based on latest NOSH - 411,649
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3,121.62 3,086.92 2,927.15 2,833.66 2,639.35 2,457.20 2,409.56 18.85%
EPS 111.80 122.57 132.76 141.55 141.55 127.73 123.12 -6.23%
DPS 62.68 62.86 62.86 58.04 58.04 58.14 58.14 5.14%
NAPS 12.633 12.3945 11.8582 11.8718 12.1915 12.0026 10.1665 15.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 18.24 17.34 19.10 19.80 19.70 19.60 18.50 -
P/RPS 0.61 0.58 0.68 0.73 0.78 0.84 0.81 -17.23%
P/EPS 16.95 14.71 15.06 14.66 14.63 16.16 15.88 4.44%
EY 5.90 6.80 6.64 6.82 6.84 6.19 6.30 -4.28%
DY 3.29 3.46 3.14 2.78 2.79 2.81 2.97 7.06%
P/NAPS 1.50 1.45 1.69 1.75 1.70 1.72 1.92 -15.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 16/02/15 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 -
Price 18.18 18.72 18.48 19.66 19.78 20.00 20.00 -
P/RPS 0.61 0.63 0.66 0.73 0.79 0.86 0.88 -21.69%
P/EPS 16.89 15.88 14.57 14.55 14.69 16.49 17.17 -1.09%
EY 5.92 6.30 6.86 6.87 6.81 6.07 5.83 1.02%
DY 3.30 3.21 3.25 2.80 2.78 2.75 2.75 12.93%
P/NAPS 1.50 1.57 1.63 1.74 1.71 1.75 2.08 -19.59%

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