[BKAWAN] QoQ TTM 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- -8.79%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 15,291,020 14,055,308 12,883,345 12,263,692 12,127,374 11,499,664 11,132,384 23.49%
PBT 1,861,909 1,241,522 1,231,148 1,195,719 1,325,727 1,417,281 1,519,096 14.48%
Tax -287,950 -271,054 -275,836 -279,050 -298,746 -310,566 -324,719 -7.67%
NP 1,573,959 970,468 955,312 916,669 1,026,981 1,106,715 1,194,377 20.13%
-
NP to SH 755,412 484,840 460,337 439,203 481,528 521,546 556,102 22.58%
-
Tax Rate 15.47% 21.83% 22.40% 23.34% 22.53% 21.91% 21.38% -
Total Cost 13,717,061 13,084,840 11,928,033 11,347,023 11,100,393 10,392,949 9,938,007 23.89%
-
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 203,858 203,858 246,251 246,251 246,963 246,963 228,006 -7.17%
Div Payout % 26.99% 42.05% 53.49% 56.07% 51.29% 47.35% 41.00% -
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 10.29% 6.90% 7.42% 7.47% 8.47% 9.62% 10.73% -
ROE 12.71% 8.62% 8.89% 8.85% 9.89% 11.20% 11.92% -
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 3,763.51 3,448.87 3,158.65 3,004.75 2,968.75 2,796.77 2,704.33 24.57%
EPS 185.93 118.97 112.86 107.61 117.88 126.84 135.09 23.66%
DPS 50.00 50.00 60.00 60.00 60.00 60.00 55.00 -6.14%
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 3,446.52 3,167.99 2,903.84 2,764.17 2,733.45 2,591.96 2,509.18 23.49%
EPS 170.27 109.28 103.76 98.99 108.53 117.55 125.34 22.59%
DPS 45.95 45.95 55.50 55.50 55.66 55.66 51.39 -7.16%
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 0.46 0.49 0.58 0.61 0.58 0.68 0.73 -26.43%
P/EPS 9.41 14.10 16.14 16.95 14.71 15.06 14.66 -25.52%
EY 10.62 7.09 6.19 5.90 6.80 6.64 6.82 34.23%
DY 2.86 2.98 3.29 3.29 3.46 3.14 2.78 1.90%
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 0.47 0.51 0.56 0.61 0.63 0.66 0.73 -25.37%
P/EPS 9.57 14.76 15.79 16.89 15.88 14.57 14.55 -24.31%
EY 10.45 6.78 6.33 5.92 6.30 6.86 6.87 32.16%
DY 2.81 2.85 3.37 3.30 3.21 3.25 2.80 0.23%
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