[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2016 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -37.82%
YoY- 102.64%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,597,168 20,342,728 22,467,710 16,529,418 12,748,354 11,220,298 9,414,702 9.90%
PBT 1,163,154 1,618,410 1,903,008 2,414,298 1,278,164 1,721,288 1,357,892 -2.54%
Tax -248,148 -402,538 -413,674 -302,258 -292,020 -355,052 -297,046 -2.95%
NP 915,006 1,215,872 1,489,334 2,112,040 986,144 1,366,236 1,060,846 -2.43%
-
NP to SH 431,944 575,302 721,716 963,922 475,692 640,378 495,622 -2.26%
-
Tax Rate 21.33% 24.87% 21.74% 12.52% 22.85% 20.63% 21.88% -
Total Cost 15,682,162 19,126,856 20,978,376 14,417,378 11,762,210 9,854,062 8,353,856 11.06%
-
Net Worth 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 7.28%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 119,412 120,531 121,447 121,809 122,432 123,864 124,674 -0.71%
Div Payout % 27.65% 20.95% 16.83% 12.64% 25.74% 19.34% 25.16% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 7.28%
NOSH 435,951 435,951 435,951 406,032 408,109 412,880 415,581 0.80%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.51% 5.98% 6.63% 12.78% 7.74% 12.18% 11.27% -
ROE 7.43% 9.02% 10.88% 16.86% 9.59% 13.37% 13.01% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4,169.70 5,063.25 5,549.97 4,070.96 3,123.76 2,717.56 2,265.43 10.69%
EPS 108.52 143.20 178.28 237.40 116.56 155.10 119.26 -1.55%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 14.60 15.87 16.38 14.08 12.16 11.60 9.17 8.05%
Adjusted Per Share Value based on latest NOSH - 405,997
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3,740.92 4,585.15 5,064.11 3,725.65 2,873.41 2,529.00 2,122.03 9.90%
EPS 97.36 129.67 162.67 217.26 107.22 144.34 111.71 -2.26%
DPS 26.91 27.17 27.37 27.46 27.60 27.92 28.10 -0.71%
NAPS 13.0986 14.3714 14.946 12.8857 11.1855 10.7951 8.5895 7.28%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 16.98 18.10 19.38 18.30 18.24 19.70 18.10 -
P/RPS 0.41 0.36 0.35 0.45 0.58 0.72 0.80 -10.53%
P/EPS 15.65 12.64 10.87 7.71 15.65 12.70 15.18 0.50%
EY 6.39 7.91 9.20 12.97 6.39 7.87 6.59 -0.51%
DY 1.77 1.66 1.55 1.64 1.64 1.52 1.66 1.07%
P/NAPS 1.16 1.14 1.18 1.30 1.50 1.70 1.97 -8.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 -
Price 16.80 18.40 18.40 17.62 18.18 19.78 19.10 -
P/RPS 0.40 0.36 0.33 0.43 0.58 0.73 0.84 -11.62%
P/EPS 15.48 12.85 10.32 7.42 15.60 12.75 16.02 -0.56%
EY 6.46 7.78 9.69 13.47 6.41 7.84 6.24 0.57%
DY 1.79 1.63 1.63 1.70 1.65 1.52 1.57 2.20%
P/NAPS 1.15 1.16 1.12 1.25 1.50 1.71 2.08 -9.40%

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