[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2015 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

30-Jun-2015 [#3]

Profit Trend

QoQ- 55.36%

YoY- -14.21%

Quarter Report

BKB FY2015 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	14,643,989	16,246,730	12,308,162	10,013,305	8,629,624	6,963,485	249,834	97.03%
YoY %	-9.87%	32.00%	22.92%	16.03%	23.93%	2,687.24%	-	-
Horiz. %	5,861.49%	6,503.01%	4,926.54%	4,007.98%	3,454.14%	2,787.24%	100.00%	-
PBT	1,078,109	1,199,534	1,564,654	974,018	1,160,151	926,846	413,840	17.29%
YoY %	-10.12%	-23.34%	60.64%	-16.04%	25.17%	123.96%	-	-
Horiz. %	260.51%	289.85%	378.08%	235.36%	280.34%	223.96%	100.00%	-
Tax	-279,911	-300,173	-210,318	-207,679	-242,409	-171,047	-10,537	72.69%
YoY %	6.75%	-42.72%	-1.27%	14.33%	-41.72%	-1,523.30%	-	-
Horiz. %	2,656.46%	2,848.75%	1,996.00%	1,970.95%	2,300.55%	1,623.30%	100.00%	-
NP	798,198	899,361	1,354,336	766,339	917,742	755,799	403,303	12.04%
YoY %	-11.25%	-33.59%	76.73%	-16.50%	21.43%	87.40%	-	-
Horiz. %	197.92%	223.00%	335.81%	190.02%	227.56%	187.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	394,239	441,637	630,434	369,508	430,717	358,324	399,335	-0.21%
YoY %	-10.73%	-29.95%	70.61%	-14.21%	20.20%	-10.27%	-	-
Horiz. %	98.72%	110.59%	157.87%	92.53%	107.86%	89.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.96%	25.02%	13.44%	21.32%	20.89%	18.45%	2.55%	-
YoY %	3.76%	86.16%	-36.96%	2.06%	13.22%	623.53%	-	-
Horiz. %	1,018.04%	981.18%	527.06%	836.08%	819.22%	723.53%	100.00%	-
Total Cost	13,845,791	15,347,369	10,953,826	9,246,966	7,711,882	6,207,686	-153,469	-
YoY %	-9.78%	40.11%	18.46%	19.91%	24.23%	4,144.91%	-	-
Horiz. %	-9,021.88%	-10,000.31%	-7,137.48%	-6,025.30%	-5,025.04%	-4,044.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,495,072	6,612,741	5,755,201	5,176,130	4,664,522	3,833,252	3,576,507	10.45%
YoY %	-1.78%	14.90%	11.19%	10.97%	21.69%	7.18%	-	-
Horiz. %	181.60%	184.89%	160.92%	144.73%	130.42%	107.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	60,213	60,667	60,880	61,183	61,754	62,295	62,526	-0.62%
YoY %	-0.75%	-0.35%	-0.50%	-0.92%	-0.87%	-0.37%	-	-
Horiz. %	96.30%	97.03%	97.37%	97.85%	98.77%	99.63%	100.00%	-
Div Payout %	15.27%	13.74%	9.66%	16.56%	14.34%	17.39%	15.66%	-
YoY %	11.14%	42.24%	-41.67%	15.48%	-17.54%	11.05%	-	-
Horiz. %	97.51%	87.74%	61.69%	105.75%	91.57%	111.05%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	6,495,072	6,612,741	5,755,201	5,176,130	4,664,522	3,833,252	3,576,507	10.45%
YoY %	-1.78%	14.90%	11.19%	10.97%	21.69%	7.18%	-	-
Horiz. %	181.60%	184.89%	160.92%	144.73%	130.42%	107.18%	100.00%	-
NOSH	435,951	435,951	405,867	407,890	411,696	415,303	416,842	0.74%
YoY %	0.00%	7.41%	-0.50%	-0.92%	-0.87%	-0.37%	-	-
Horiz. %	104.58%	104.58%	97.37%	97.85%	98.77%	99.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	5.45%	5.54%	11.00%	7.65%	10.63%	10.85%	161.43%	-
YoY %	-1.62%	-49.64%	43.79%	-28.03%	-2.03%	-93.28%	-	-
Horiz. %	3.38%	3.43%	6.81%	4.74%	6.58%	6.72%	100.00%	-
ROE	6.07%	6.68%	10.95%	7.14%	9.23%	9.35%	11.17%	-
YoY %	-9.13%	-39.00%	53.36%	-22.64%	-1.28%	-16.29%	-	-
Horiz. %	54.34%	59.80%	98.03%	63.92%	82.63%	83.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	3,647.99	4,017.00	3,032.56	2,454.90	2,096.11	1,676.72	59.93	98.27%
YoY %	-9.19%	32.46%	23.53%	17.12%	25.01%	2,697.80%	-	-
Horiz. %	6,087.08%	6,702.82%	5,060.17%	4,096.28%	3,497.60%	2,797.80%	100.00%	-
EPS	98.21	109.19	155.33	90.59	104.62	86.28	95.80	0.41%
YoY %	-10.06%	-29.70%	71.46%	-13.41%	21.26%	-9.94%	-	-
Horiz. %	102.52%	113.98%	162.14%	94.56%	109.21%	90.06%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	15.00	15.00	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	16.18	16.35	14.18	12.69	11.33	9.23	8.58	11.14%
YoY %	-1.04%	15.30%	11.74%	12.00%	22.75%	7.58%	-	-
Horiz. %	188.58%	190.56%	165.27%	147.90%	132.05%	107.58%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 407,874
RPS	3,727.51	4,135.47	3,132.94	2,548.80	2,196.60	1,772.50	63.59	97.03%
YoY %	-9.86%	32.00%	22.92%	16.03%	23.93%	2,687.39%	-	-
Horiz. %	5,861.79%	6,503.33%	4,926.78%	4,008.18%	3,454.32%	2,787.39%	100.00%	-
EPS	100.35	112.42	160.47	94.06	109.64	91.21	101.65	-0.21%
YoY %	-10.74%	-29.94%	70.60%	-14.21%	20.21%	-10.27%	-	-
Horiz. %	98.72%	110.60%	157.87%	92.53%	107.86%	89.73%	100.00%	-
DPS	15.33	15.44	15.50	15.57	15.72	15.86	15.92	-0.62%
YoY %	-0.71%	-0.39%	-0.45%	-0.95%	-0.88%	-0.38%	-	-
Horiz. %	96.29%	96.98%	97.36%	97.80%	98.74%	99.62%	100.00%	-
NAPS	16.5327	16.8322	14.6494	13.1754	11.8732	9.7572	9.1037	10.45%
YoY %	-1.78%	14.90%	11.19%	10.97%	21.69%	7.18%	-	-
Horiz. %	181.60%	184.89%	160.92%	144.73%	130.42%	107.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	17.90	18.90	17.80	18.22	19.80	18.70	18.38	-
P/RPS	0.49	0.47	0.59	0.74	0.94	1.12	30.67	-49.79%
YoY %	4.26%	-20.34%	-20.27%	-21.28%	-16.07%	-96.35%	-	-
Horiz. %	1.60%	1.53%	1.92%	2.41%	3.06%	3.65%	100.00%	-
P/EPS	18.23	17.31	11.46	20.11	18.93	21.67	19.19	-0.85%
YoY %	5.31%	51.05%	-43.01%	6.23%	-12.64%	12.92%	-	-
Horiz. %	95.00%	90.20%	59.72%	104.79%	98.65%	112.92%	100.00%	-
EY	5.49	5.78	8.73	4.97	5.28	4.61	5.21	0.87%
YoY %	-5.02%	-33.79%	75.65%	-5.87%	14.53%	-11.52%	-	-
Horiz. %	105.37%	110.94%	167.56%	95.39%	101.34%	88.48%	100.00%	-
DY	0.84	0.79	0.84	0.82	0.76	0.80	0.82	0.40%
YoY %	6.33%	-5.95%	2.44%	7.89%	-5.00%	-2.44%	-	-
Horiz. %	102.44%	96.34%	102.44%	100.00%	92.68%	97.56%	100.00%	-
P/NAPS	1.11	1.16	1.26	1.44	1.75	2.03	2.14	-10.35%
YoY %	-4.31%	-7.94%	-12.50%	-17.71%	-13.79%	-5.14%	-	-
Horiz. %	51.87%	54.21%	58.88%	67.29%	81.78%	94.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	14/08/18	15/08/17	17/08/16	19/08/15	20/08/14	20/08/13	29/08/12	-
Price	17.28	19.00	17.96	17.82	19.66	18.26	18.96	-
P/RPS	0.47	0.47	0.59	0.73	0.94	1.09	31.63	-50.40%
YoY %	0.00%	-20.34%	-19.18%	-22.34%	-13.76%	-96.55%	-	-
Horiz. %	1.49%	1.49%	1.87%	2.31%	2.97%	3.45%	100.00%	-
P/EPS	17.60	17.40	11.56	19.67	18.79	21.16	19.79	-1.93%
YoY %	1.15%	50.52%	-41.23%	4.68%	-11.20%	6.92%	-	-
Horiz. %	88.93%	87.92%	58.41%	99.39%	94.95%	106.92%	100.00%	-
EY	5.68	5.75	8.65	5.08	5.32	4.73	5.05	1.97%
YoY %	-1.22%	-33.53%	70.28%	-4.51%	12.47%	-6.34%	-	-
Horiz. %	112.48%	113.86%	171.29%	100.59%	105.35%	93.66%	100.00%	-
DY	0.87	0.79	0.84	0.84	0.76	0.82	0.79	1.61%
YoY %	10.13%	-5.95%	0.00%	10.53%	-7.32%	3.80%	-	-
Horiz. %	110.13%	100.00%	106.33%	106.33%	96.20%	103.80%	100.00%	-
P/NAPS	1.07	1.16	1.27	1.40	1.74	1.98	2.21	-11.38%
YoY %	-7.76%	-8.66%	-9.29%	-19.54%	-12.12%	-10.41%	-	-
Horiz. %	48.42%	52.49%	57.47%	63.35%	78.73%	89.59%	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