[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 44.6%
YoY- -10.27%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 12,308,162 10,013,305 8,629,624 6,963,485 249,834 208,887 167,163 104.59%
PBT 1,564,654 974,018 1,160,151 926,846 413,840 556,317 424,955 24.23%
Tax -210,318 -207,679 -242,409 -171,047 -10,537 -8,798 -4,163 92.15%
NP 1,354,336 766,339 917,742 755,799 403,303 547,519 420,792 21.48%
-
NP to SH 630,434 369,508 430,717 358,324 399,335 543,506 419,240 7.02%
-
Tax Rate 13.44% 21.32% 20.89% 18.45% 2.55% 1.58% 0.98% -
Total Cost 10,953,826 9,246,966 7,711,882 6,207,686 -153,469 -338,632 -253,629 -
-
Net Worth 5,755,201 5,176,130 4,664,522 3,833,252 3,576,507 3,530,780 3,107,837 10.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 60,880 61,183 61,754 62,295 62,526 62,750 63,598 -0.72%
Div Payout % 9.66% 16.56% 14.34% 17.39% 15.66% 11.55% 15.17% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 5,755,201 5,176,130 4,664,522 3,833,252 3,576,507 3,530,780 3,107,837 10.80%
NOSH 405,867 407,890 411,696 415,303 416,842 418,338 423,988 -0.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.00% 7.65% 10.63% 10.85% 161.43% 262.11% 251.73% -
ROE 10.95% 7.14% 9.23% 9.35% 11.17% 15.39% 13.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3,032.56 2,454.90 2,096.11 1,676.72 59.93 49.93 39.43 106.08%
EPS 155.33 90.59 104.62 86.28 95.80 129.92 98.88 7.81%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 14.18 12.69 11.33 9.23 8.58 8.44 7.33 11.61%
Adjusted Per Share Value based on latest NOSH - 415,306
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,774.20 2,256.95 1,945.07 1,569.53 56.31 47.08 37.68 104.59%
EPS 142.10 83.29 97.08 80.76 90.01 122.50 94.49 7.03%
DPS 13.72 13.79 13.92 14.04 14.09 14.14 14.33 -0.72%
NAPS 12.9719 11.6667 10.5136 8.64 8.0613 7.9582 7.0049 10.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 17.80 18.22 19.80 18.70 18.38 17.12 10.80 -
P/RPS 0.59 0.74 0.94 1.12 30.67 34.29 27.39 -47.22%
P/EPS 11.46 20.11 18.93 21.67 19.19 13.18 10.92 0.80%
EY 8.73 4.97 5.28 4.61 5.21 7.59 9.16 -0.79%
DY 0.84 0.82 0.76 0.80 0.82 0.88 1.39 -8.04%
P/NAPS 1.26 1.44 1.75 2.03 2.14 2.03 1.47 -2.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 18/08/10 -
Price 17.96 17.82 19.66 18.26 18.96 15.86 11.60 -
P/RPS 0.59 0.73 0.94 1.09 31.63 31.76 29.42 -47.84%
P/EPS 11.56 19.67 18.79 21.16 19.79 12.21 11.73 -0.24%
EY 8.65 5.08 5.32 4.73 5.05 8.19 8.52 0.25%
DY 0.84 0.84 0.76 0.82 0.79 0.95 1.29 -6.89%
P/NAPS 1.27 1.40 1.74 1.98 2.21 1.88 1.58 -3.57%

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