[BKAWAN] YoY Annualized Quarter 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- -10.32%

YoY- 20.2%

Quarter Report

BKB FY2014 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	21,662,306	16,410,882	13,351,073	11,506,165	9,284,646	333,112	278,516	106.46%
YoY %	32.00%	22.92%	16.03%	23.93%	2,687.24%	19.60%	-	-
Horiz. %	7,777.76%	5,892.26%	4,793.65%	4,131.24%	3,333.61%	119.60%	100.00%	-
PBT	1,599,378	2,086,205	1,298,690	1,546,868	1,235,794	551,786	741,756	13.64%
YoY %	-23.34%	60.64%	-16.04%	25.17%	123.96%	-25.61%	-	-
Horiz. %	215.62%	281.25%	175.08%	208.54%	166.60%	74.39%	100.00%	-
Tax	-400,230	-280,424	-276,905	-323,212	-228,062	-14,049	-11,730	79.99%
YoY %	-42.72%	-1.27%	14.33%	-41.72%	-1,523.33%	-19.77%	-	-
Horiz. %	3,412.02%	2,390.66%	2,360.66%	2,755.43%	1,944.26%	119.77%	100.00%	-
NP	1,199,148	1,805,781	1,021,785	1,223,656	1,007,732	537,737	730,025	8.61%
YoY %	-33.59%	76.73%	-16.50%	21.43%	87.40%	-26.34%	-	-
Horiz. %	164.26%	247.36%	139.97%	167.62%	138.04%	73.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	588,849	840,578	492,677	574,289	477,765	532,446	724,674	-3.39%
YoY %	-29.95%	70.61%	-14.21%	20.20%	-10.27%	-26.53%	-	-
Horiz. %	81.26%	115.99%	67.99%	79.25%	65.93%	73.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	13.44%	21.32%	20.89%	18.45%	2.55%	1.58%	-
YoY %	86.16%	-36.96%	2.06%	13.22%	623.53%	61.39%	-	-
Horiz. %	1,583.54%	850.63%	1,349.37%	1,322.15%	1,167.72%	161.39%	100.00%	-
Total Cost	20,463,158	14,605,101	12,329,288	10,282,509	8,276,914	-204,625	-451,509	-
YoY %	40.11%	18.46%	19.91%	24.23%	4,144.92%	54.68%	-	-
Horiz. %	-4,532.17%	-3,234.73%	-2,730.68%	-2,277.37%	-1,833.17%	45.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,612,741	5,755,201	5,176,130	4,664,522	3,833,252	3,576,507	3,530,780	11.01%
YoY %	14.90%	11.19%	10.97%	21.69%	7.18%	1.30%	-	-
Horiz. %	187.29%	163.00%	146.60%	132.11%	108.57%	101.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	80,889	81,173	81,578	82,339	83,060	83,368	83,667	-0.56%
YoY %	-0.35%	-0.50%	-0.92%	-0.87%	-0.37%	-0.36%	-	-
Horiz. %	96.68%	97.02%	97.50%	98.41%	99.27%	99.64%	100.00%	-
Div Payout %	13.74%	9.66%	16.56%	14.34%	17.39%	15.66%	11.55%	-
YoY %	42.24%	-41.67%	15.48%	-17.54%	11.05%	35.58%	-	-
Horiz. %	118.96%	83.64%	143.38%	124.16%	150.56%	135.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	6,612,741	5,755,201	5,176,130	4,664,522	3,833,252	3,576,507	3,530,780	11.01%
YoY %	14.90%	11.19%	10.97%	21.69%	7.18%	1.30%	-	-
Horiz. %	187.29%	163.00%	146.60%	132.11%	108.57%	101.30%	100.00%	-
NOSH	435,951	405,867	407,890	411,696	415,303	416,842	418,338	0.68%
YoY %	7.41%	-0.50%	-0.92%	-0.87%	-0.37%	-0.36%	-	-
Horiz. %	104.21%	97.02%	97.50%	98.41%	99.27%	99.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.54%	11.00%	7.65%	10.63%	10.85%	161.43%	262.11%	-
YoY %	-49.64%	43.79%	-28.03%	-2.03%	-93.28%	-38.41%	-	-
Horiz. %	2.11%	4.20%	2.92%	4.06%	4.14%	61.59%	100.00%	-
ROE	8.90%	14.61%	9.52%	12.31%	12.46%	14.89%	20.52%	-
YoY %	-39.08%	53.47%	-22.66%	-1.20%	-16.32%	-27.44%	-	-
Horiz. %	43.37%	71.20%	46.39%	59.99%	60.72%	72.56%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	5,356.00	4,043.41	3,273.20	2,794.82	2,235.63	79.91	66.58	107.63%
YoY %	32.46%	23.53%	17.12%	25.01%	2,697.68%	20.02%	-	-
Horiz. %	8,044.46%	6,073.01%	4,916.19%	4,197.69%	3,357.81%	120.02%	100.00%	-
EPS	145.59	207.11	120.79	139.49	115.04	127.73	173.23	-2.85%
YoY %	-29.70%	71.46%	-13.41%	21.25%	-9.94%	-26.27%	-	-
Horiz. %	84.04%	119.56%	69.73%	80.52%	66.41%	73.73%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	20.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	16.35	14.18	12.69	11.33	9.23	8.58	8.44	11.63%
YoY %	15.30%	11.74%	12.00%	22.75%	7.58%	1.66%	-	-
Horiz. %	193.72%	168.01%	150.36%	134.24%	109.36%	101.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 411,649
RPS	4,882.57	3,698.93	3,009.26	2,593.43	2,092.71	75.08	62.78	106.46%
YoY %	32.00%	22.92%	16.03%	23.93%	2,687.31%	19.59%	-	-
Horiz. %	7,777.27%	5,891.89%	4,793.34%	4,130.98%	3,333.40%	119.59%	100.00%	-
EPS	132.72	189.46	111.05	129.44	107.69	120.01	163.34	-3.39%
YoY %	-29.95%	70.61%	-14.21%	20.20%	-10.27%	-26.53%	-	-
Horiz. %	81.25%	115.99%	67.99%	79.25%	65.93%	73.47%	100.00%	-
DPS	18.23	18.30	18.39	18.56	18.72	18.79	18.86	-0.56%
YoY %	-0.38%	-0.49%	-0.92%	-0.85%	-0.37%	-0.37%	-	-
Horiz. %	96.66%	97.03%	97.51%	98.41%	99.26%	99.63%	100.00%	-
NAPS	14.9048	12.9719	11.6667	10.5136	8.64	8.0613	7.9582	11.01%
YoY %	14.90%	11.19%	10.97%	21.69%	7.18%	1.30%	-	-
Horiz. %	187.29%	163.00%	146.60%	132.11%	108.57%	101.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	18.90	17.80	18.22	19.80	18.70	18.38	17.12	-
P/RPS	0.35	0.44	0.56	0.71	0.84	23.00	25.71	-51.10%
YoY %	-20.45%	-21.43%	-21.13%	-15.48%	-96.35%	-10.54%	-	-
Horiz. %	1.36%	1.71%	2.18%	2.76%	3.27%	89.46%	100.00%	-
P/EPS	12.98	8.59	15.08	14.19	16.26	14.39	9.88	4.64%
YoY %	51.11%	-43.04%	6.27%	-12.73%	13.00%	45.65%	-	-
Horiz. %	131.38%	86.94%	152.63%	143.62%	164.57%	145.65%	100.00%	-
EY	7.70	11.64	6.63	7.05	6.15	6.95	10.12	-4.44%
YoY %	-33.85%	75.57%	-5.96%	14.63%	-11.51%	-31.32%	-	-
Horiz. %	76.09%	115.02%	65.51%	69.66%	60.77%	68.68%	100.00%	-
DY	1.06	1.12	1.10	1.01	1.07	1.09	1.17	-1.63%
YoY %	-5.36%	1.82%	8.91%	-5.61%	-1.83%	-6.84%	-	-
Horiz. %	90.60%	95.73%	94.02%	86.32%	91.45%	93.16%	100.00%	-
P/NAPS	1.16	1.26	1.44	1.75	2.03	2.14	2.03	-8.89%
YoY %	-7.94%	-12.50%	-17.71%	-13.79%	-5.14%	5.42%	-	-
Horiz. %	57.14%	62.07%	70.94%	86.21%	100.00%	105.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	17/08/16	19/08/15	20/08/14	20/08/13	29/08/12	16/08/11	-
Price	19.00	17.96	17.82	19.66	18.26	18.96	15.86	-
P/RPS	0.35	0.44	0.54	0.70	0.82	23.73	23.82	-50.47%
YoY %	-20.45%	-18.52%	-22.86%	-14.63%	-96.54%	-0.38%	-	-
Horiz. %	1.47%	1.85%	2.27%	2.94%	3.44%	99.62%	100.00%	-
P/EPS	13.05	8.67	14.75	14.09	15.87	14.84	9.16	6.07%
YoY %	50.52%	-41.22%	4.68%	-11.22%	6.94%	62.01%	-	-
Horiz. %	142.47%	94.65%	161.03%	153.82%	173.25%	162.01%	100.00%	-
EY	7.66	11.53	6.78	7.10	6.30	6.74	10.92	-5.73%
YoY %	-33.56%	70.06%	-4.51%	12.70%	-6.53%	-38.28%	-	-
Horiz. %	70.15%	105.59%	62.09%	65.02%	57.69%	61.72%	100.00%	-
DY	1.05	1.11	1.12	1.02	1.10	1.05	1.26	-2.99%
YoY %	-5.41%	-0.89%	9.80%	-7.27%	4.76%	-16.67%	-	-
Horiz. %	83.33%	88.10%	88.89%	80.95%	87.30%	83.33%	100.00%	-
P/NAPS	1.16	1.27	1.40	1.74	1.98	2.21	1.88	-7.72%
YoY %	-8.66%	-9.29%	-19.54%	-12.12%	-10.41%	17.55%	-	-
Horiz. %	61.70%	67.55%	74.47%	92.55%	105.32%	117.55%	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