[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 78.42%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,264,709 6,374,177 5,610,149 4,707,351 167,334 135,946 111,839 104.71%
PBT 1,207,149 639,082 860,644 678,946 290,911 341,493 221,732 32.59%
Tax -151,129 -146,010 -177,526 -148,523 -7,897 -6,236 -2,731 95.09%
NP 1,056,020 493,072 683,118 530,423 283,014 335,257 219,001 29.94%
-
NP to SH 481,961 237,846 320,189 247,811 280,245 332,969 218,124 14.11%
-
Tax Rate 12.52% 22.85% 20.63% 21.88% 2.71% 1.83% 1.23% -
Total Cost 7,208,689 5,881,105 4,927,031 4,176,928 -115,680 -199,311 -107,162 -
-
Net Worth 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 11.28%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 60,904 61,216 61,932 62,337 62,526 62,784 63,803 -0.77%
Div Payout % 12.64% 25.74% 19.34% 25.16% 22.31% 18.86% 29.25% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 3,007,286 11.28%
NOSH 406,032 408,109 412,880 415,581 416,845 418,565 425,358 -0.77%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.78% 7.74% 12.18% 11.27% 169.13% 246.61% 195.82% -
ROE 8.43% 4.79% 6.69% 6.50% 7.64% 10.06% 7.25% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,035.48 1,561.88 1,358.78 1,132.72 40.14 32.48 26.29 106.31%
EPS 118.70 58.28 77.55 59.63 67.23 79.55 51.28 14.99%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 14.08 12.16 11.60 9.17 8.80 7.91 7.07 12.15%
Adjusted Per Share Value based on latest NOSH - 415,558
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,103.71 1,622.49 1,428.02 1,198.22 42.59 34.60 28.47 104.71%
EPS 122.68 60.54 81.50 63.08 71.33 84.75 55.52 14.11%
DPS 15.50 15.58 15.76 15.87 15.92 15.98 16.24 -0.77%
NAPS 14.552 12.6319 12.1911 9.7003 9.3372 8.4275 7.6548 11.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 18.30 18.24 19.70 18.10 18.68 15.24 10.68 -
P/RPS 0.90 1.17 1.45 1.60 46.53 46.92 40.62 -46.97%
P/EPS 15.42 31.30 25.40 30.35 27.79 19.16 20.83 -4.88%
EY 6.49 3.20 3.94 3.29 3.60 5.22 4.80 5.15%
DY 0.82 0.82 0.76 0.83 0.80 0.98 1.40 -8.52%
P/NAPS 1.30 1.50 1.70 1.97 2.12 1.93 1.51 -2.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 -
Price 17.62 18.18 19.78 19.10 17.90 16.22 10.40 -
P/RPS 0.87 1.16 1.46 1.69 44.59 49.94 39.55 -47.03%
P/EPS 14.84 31.19 25.51 32.03 26.63 20.39 20.28 -5.06%
EY 6.74 3.21 3.92 3.12 3.76 4.90 4.93 5.34%
DY 0.85 0.83 0.76 0.79 0.84 0.92 1.44 -8.40%
P/NAPS 1.25 1.50 1.71 2.08 2.03 2.05 1.47 -2.66%

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