[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2016 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 30.81%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 12,123,259 14,643,989 16,246,730 12,308,162 10,013,305 8,629,624 6,963,485 9.67%
PBT 663,256 1,078,109 1,199,534 1,564,654 974,018 1,160,151 926,846 -5.42%
Tax -145,652 -279,911 -300,173 -210,318 -207,679 -242,409 -171,047 -2.64%
NP 517,604 798,198 899,361 1,354,336 766,339 917,742 755,799 -6.11%
-
NP to SH 266,798 394,239 441,637 630,434 369,508 430,717 358,324 -4.79%
-
Tax Rate 21.96% 25.96% 25.02% 13.44% 21.32% 20.89% 18.45% -
Total Cost 11,605,655 13,845,791 15,347,369 10,953,826 9,246,966 7,711,882 6,207,686 10.98%
-
Net Worth 5,781,748 6,495,072 6,612,741 5,755,201 5,176,130 4,664,522 3,833,252 7.08%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 59,605 60,213 60,667 60,880 61,183 61,754 62,295 -0.73%
Div Payout % 22.34% 15.27% 13.74% 9.66% 16.56% 14.34% 17.39% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 5,781,748 6,495,072 6,612,741 5,755,201 5,176,130 4,664,522 3,833,252 7.08%
NOSH 435,951 435,951 435,951 405,867 407,890 411,696 415,303 0.81%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.27% 5.45% 5.54% 11.00% 7.65% 10.63% 10.85% -
ROE 4.61% 6.07% 6.68% 10.95% 7.14% 9.23% 9.35% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,050.87 3,647.99 4,017.00 3,032.56 2,454.90 2,096.11 1,676.72 10.48%
EPS 67.14 98.21 109.19 155.33 90.59 104.62 86.28 -4.09%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 14.55 16.18 16.35 14.18 12.69 11.33 9.23 7.87%
Adjusted Per Share Value based on latest NOSH - 405,885
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,085.88 3,727.51 4,135.47 3,132.94 2,548.80 2,196.60 1,772.50 9.67%
EPS 67.91 100.35 112.42 160.47 94.06 109.64 91.21 -4.79%
DPS 15.17 15.33 15.44 15.50 15.57 15.72 15.86 -0.73%
NAPS 14.717 16.5327 16.8322 14.6494 13.1754 11.8732 9.7572 7.08%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 16.70 17.90 18.90 17.80 18.22 19.80 18.70 -
P/RPS 0.55 0.49 0.47 0.59 0.74 0.94 1.12 -11.17%
P/EPS 24.87 18.23 17.31 11.46 20.11 18.93 21.67 2.32%
EY 4.02 5.49 5.78 8.73 4.97 5.28 4.61 -2.25%
DY 0.90 0.84 0.79 0.84 0.82 0.76 0.80 1.98%
P/NAPS 1.15 1.11 1.16 1.26 1.44 1.75 2.03 -9.03%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 -
Price 16.00 17.28 19.00 17.96 17.82 19.66 18.26 -
P/RPS 0.52 0.47 0.47 0.59 0.73 0.94 1.09 -11.59%
P/EPS 23.83 17.60 17.40 11.56 19.67 18.79 21.16 1.99%
EY 4.20 5.68 5.75 8.65 5.08 5.32 4.73 -1.96%
DY 0.94 0.87 0.79 0.84 0.84 0.76 0.82 2.30%
P/NAPS 1.10 1.07 1.16 1.27 1.40 1.74 1.98 -9.32%

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