[BKAWAN] YoY Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -77.58%
YoY- -25.49%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 5,341,646 5,629,920 4,450,259 3,214,547 2,586,837 2,399,654 84,281 99.54%
PBT 486,760 513,803 938,661 318,274 409,828 377,603 172,959 18.80%
Tax -109,605 -104,285 -88,368 -71,472 -83,292 -85,807 -3,540 77.11%
NP 377,155 409,518 850,293 246,802 326,536 291,796 169,419 14.25%
-
NP to SH 177,899 197,543 387,526 116,954 156,972 138,893 168,185 0.93%
-
Tax Rate 22.52% 20.30% 9.41% 22.46% 20.32% 22.72% 2.05% -
Total Cost 4,964,491 5,220,402 3,599,966 2,967,745 2,260,301 2,107,858 -85,138 -
-
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 9.71%
NOSH 435,951 435,951 406,296 408,501 413,628 415,971 416,918 0.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.06% 7.27% 19.11% 7.68% 12.62% 12.16% 201.02% -
ROE 2.68% 3.06% 6.52% 2.40% 3.33% 3.56% 4.42% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,327.37 1,389.82 1,095.32 786.91 625.40 576.88 20.22 100.72%
EPS 44.21 48.77 95.38 28.63 37.95 33.39 40.34 1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.49 15.93 14.63 11.92 11.40 9.37 9.12 10.36%
Adjusted Per Share Value based on latest NOSH - 408,501
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,203.98 1,268.95 1,003.07 724.54 583.06 540.87 19.00 99.54%
EPS 40.10 44.53 87.35 26.36 35.38 31.31 37.91 0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.9571 14.5447 13.3977 10.9752 10.6282 8.7851 8.5702 9.71%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 19.60 18.40 17.50 17.34 19.60 19.00 17.46 -
P/RPS 1.48 1.32 1.60 2.20 3.13 3.29 86.37 -49.19%
P/EPS 44.34 37.73 18.35 60.57 51.65 56.90 43.28 0.40%
EY 2.26 2.65 5.45 1.65 1.94 1.76 2.31 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 1.20 1.45 1.72 2.03 1.91 -7.57%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 -
Price 19.48 19.80 17.80 18.72 20.00 18.58 18.80 -
P/RPS 1.47 1.42 1.63 2.38 3.20 3.22 93.00 -49.87%
P/EPS 44.07 40.60 18.66 65.39 52.70 55.65 46.60 -0.92%
EY 2.27 2.46 5.36 1.53 1.90 1.80 2.15 0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.24 1.22 1.57 1.75 1.98 2.06 -8.86%

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