[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -10.3%
YoY- -25.49%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 21,366,584 22,519,680 17,801,036 12,858,188 10,347,348 9,598,616 337,124 99.54%
PBT 1,947,040 2,055,212 3,754,644 1,273,096 1,639,312 1,510,412 691,836 18.80%
Tax -438,420 -417,140 -353,472 -285,888 -333,168 -343,228 -14,160 77.11%
NP 1,508,620 1,638,072 3,401,172 987,208 1,306,144 1,167,184 677,676 14.25%
-
NP to SH 711,596 790,172 1,550,104 467,816 627,888 555,572 672,740 0.93%
-
Tax Rate 22.52% 20.30% 9.41% 22.46% 20.32% 22.72% 2.05% -
Total Cost 19,857,964 20,881,608 14,399,864 11,870,980 9,041,204 8,431,432 -340,552 -
-
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.71%
NOSH 435,951 435,951 406,296 408,501 413,628 415,971 416,918 0.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.06% 7.27% 19.11% 7.68% 12.62% 12.16% 201.02% -
ROE 10.72% 12.25% 26.08% 9.61% 13.32% 14.25% 17.69% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5,309.48 5,559.26 4,381.29 3,147.65 2,501.60 2,307.52 80.86 100.72%
EPS 176.84 195.08 381.52 114.52 151.80 133.56 161.36 1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.49 15.93 14.63 11.92 11.40 9.37 9.12 10.36%
Adjusted Per Share Value based on latest NOSH - 408,501
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4,815.92 5,075.82 4,012.26 2,898.17 2,332.24 2,163.48 75.99 99.54%
EPS 160.39 178.10 349.39 105.44 141.52 125.22 151.63 0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.9571 14.5447 13.3977 10.9752 10.6282 8.7851 8.5702 9.71%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 19.60 18.40 17.50 17.34 19.60 19.00 17.46 -
P/RPS 0.37 0.33 0.40 0.55 0.78 0.82 21.59 -49.19%
P/EPS 11.08 9.43 4.59 15.14 12.91 14.23 10.82 0.39%
EY 9.02 10.60 21.80 6.60 7.74 7.03 9.24 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 1.20 1.45 1.72 2.03 1.91 -7.57%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 -
Price 19.48 19.80 17.80 18.72 20.00 18.58 18.80 -
P/RPS 0.37 0.36 0.41 0.59 0.80 0.81 23.25 -49.81%
P/EPS 11.02 10.15 4.67 16.35 13.18 13.91 11.65 -0.92%
EY 9.08 9.85 21.43 6.12 7.59 7.19 8.58 0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.24 1.22 1.57 1.75 1.98 2.06 -8.86%

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