[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -10.79%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,529,418 12,748,354 11,220,298 9,414,702 334,668 271,892 223,678 104.71%
PBT 2,414,298 1,278,164 1,721,288 1,357,892 581,822 682,986 443,464 32.59%
Tax -302,258 -292,020 -355,052 -297,046 -15,794 -12,472 -5,462 95.09%
NP 2,112,040 986,144 1,366,236 1,060,846 566,028 670,514 438,002 29.94%
-
NP to SH 963,922 475,692 640,378 495,622 560,490 665,938 436,248 14.11%
-
Tax Rate 12.52% 22.85% 20.63% 21.88% 2.71% 1.83% 1.23% -
Total Cost 14,417,378 11,762,210 9,854,062 8,353,856 -231,360 -398,622 -214,324 -
-
Net Worth 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 11.28%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 121,809 122,432 123,864 124,674 125,053 125,569 127,607 -0.77%
Div Payout % 12.64% 25.74% 19.34% 25.16% 22.31% 18.86% 29.25% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 11.28%
NOSH 406,032 408,109 412,880 415,581 416,845 418,565 425,358 -0.77%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.78% 7.74% 12.18% 11.27% 169.13% 246.61% 195.82% -
ROE 16.86% 9.59% 13.37% 13.01% 15.28% 20.11% 14.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4,070.96 3,123.76 2,717.56 2,265.43 80.29 64.96 52.59 106.30%
EPS 237.40 116.56 155.10 119.26 134.46 159.10 102.56 14.99%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 14.08 12.16 11.60 9.17 8.80 7.91 7.07 12.15%
Adjusted Per Share Value based on latest NOSH - 415,558
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4,207.43 3,244.99 2,856.03 2,396.44 85.19 69.21 56.94 104.71%
EPS 245.36 121.08 163.00 126.16 142.67 169.51 111.04 14.11%
DPS 31.01 31.16 31.53 31.73 31.83 31.96 32.48 -0.76%
NAPS 14.552 12.6319 12.1911 9.7003 9.3372 8.4275 7.6548 11.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 18.30 18.24 19.70 18.10 18.68 15.24 10.68 -
P/RPS 0.45 0.58 0.72 0.80 23.27 23.46 20.31 -46.97%
P/EPS 7.71 15.65 12.70 15.18 13.89 9.58 10.41 -4.87%
EY 12.97 6.39 7.87 6.59 7.20 10.44 9.60 5.13%
DY 1.64 1.64 1.52 1.66 1.61 1.97 2.81 -8.57%
P/NAPS 1.30 1.50 1.70 1.97 2.12 1.93 1.51 -2.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 -
Price 17.62 18.18 19.78 19.10 17.90 16.22 10.40 -
P/RPS 0.43 0.58 0.73 0.84 22.30 24.97 19.78 -47.14%
P/EPS 7.42 15.60 12.75 16.02 13.31 10.19 10.14 -5.06%
EY 13.47 6.41 7.84 6.24 7.51 9.81 9.86 5.33%
DY 1.70 1.65 1.52 1.57 1.68 1.85 2.88 -8.40%
P/NAPS 1.25 1.50 1.71 2.08 2.03 2.05 1.47 -2.66%

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