[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 103.98%
YoY- 29.21%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 11,233,855 8,264,709 6,374,177 5,610,149 4,707,351 167,334 135,946 108.56%
PBT 951,504 1,207,149 639,082 860,644 678,946 290,911 341,493 18.60%
Tax -206,837 -151,129 -146,010 -177,526 -148,523 -7,897 -6,236 79.15%
NP 744,667 1,056,020 493,072 683,118 530,423 283,014 335,257 14.21%
-
NP to SH 360,858 481,961 237,846 320,189 247,811 280,245 332,969 1.34%
-
Tax Rate 21.74% 12.52% 22.85% 20.63% 21.88% 2.71% 1.83% -
Total Cost 10,489,188 7,208,689 5,881,105 4,927,031 4,176,928 -115,680 -199,311 -
-
Net Worth 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 12.26%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 60,723 60,904 61,216 61,932 62,337 62,526 62,784 -0.55%
Div Payout % 16.83% 12.64% 25.74% 19.34% 25.16% 22.31% 18.86% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 3,310,854 12.26%
NOSH 435,951 406,032 408,109 412,880 415,581 416,845 418,565 0.67%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.63% 12.78% 7.74% 12.18% 11.27% 169.13% 246.61% -
ROE 5.44% 8.43% 4.79% 6.69% 6.50% 7.64% 10.06% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2,774.98 2,035.48 1,561.88 1,358.78 1,132.72 40.14 32.48 109.72%
EPS 89.14 118.70 58.28 77.55 59.63 67.23 79.55 1.91%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 16.38 14.08 12.16 11.60 9.17 8.80 7.91 12.88%
Adjusted Per Share Value based on latest NOSH - 412,894
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2,532.05 1,862.82 1,436.71 1,264.50 1,061.01 37.72 30.64 108.56%
EPS 81.34 108.63 53.61 72.17 55.86 63.17 75.05 1.34%
DPS 13.69 13.73 13.80 13.96 14.05 14.09 14.15 -0.54%
NAPS 14.946 12.8857 11.1855 10.7951 8.5895 8.268 7.4625 12.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 19.38 18.30 18.24 19.70 18.10 18.68 15.24 -
P/RPS 0.70 0.90 1.17 1.45 1.60 46.53 46.92 -50.35%
P/EPS 21.74 15.42 31.30 25.40 30.35 27.79 19.16 2.12%
EY 4.60 6.49 3.20 3.94 3.29 3.60 5.22 -2.08%
DY 0.77 0.82 0.82 0.76 0.83 0.80 0.98 -3.93%
P/NAPS 1.18 1.30 1.50 1.70 1.97 2.12 1.93 -7.86%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 -
Price 18.40 17.62 18.18 19.78 19.10 17.90 16.22 -
P/RPS 0.66 0.87 1.16 1.46 1.69 44.59 49.94 -51.34%
P/EPS 20.64 14.84 31.19 25.51 32.03 26.63 20.39 0.20%
EY 4.84 6.74 3.21 3.92 3.12 3.76 4.90 -0.20%
DY 0.82 0.85 0.83 0.76 0.79 0.84 0.92 -1.89%
P/NAPS 1.12 1.25 1.50 1.71 2.08 2.03 2.05 -9.57%

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