[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 103.37%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 10,171,364 11,233,855 8,264,709 6,374,177 5,610,149 4,707,351 167,334 98.22%
PBT 809,205 951,504 1,207,149 639,082 860,644 678,946 290,911 18.58%
Tax -201,269 -206,837 -151,129 -146,010 -177,526 -148,523 -7,897 71.50%
NP 607,936 744,667 1,056,020 493,072 683,118 530,423 283,014 13.58%
-
NP to SH 287,651 360,858 481,961 237,846 320,189 247,811 280,245 0.43%
-
Tax Rate 24.87% 21.74% 12.52% 22.85% 20.63% 21.88% 2.71% -
Total Cost 9,563,428 10,489,188 7,208,689 5,881,105 4,927,031 4,176,928 -115,680 -
-
Net Worth 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 9.64%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 60,265 60,723 60,904 61,216 61,932 62,337 62,526 -0.61%
Div Payout % 20.95% 16.83% 12.64% 25.74% 19.34% 25.16% 22.31% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 3,810,878 3,668,237 9.64%
NOSH 435,951 435,951 406,032 408,109 412,880 415,581 416,845 0.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.98% 6.63% 12.78% 7.74% 12.18% 11.27% 169.13% -
ROE 4.51% 5.44% 8.43% 4.79% 6.69% 6.50% 7.64% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2,531.63 2,774.98 2,035.48 1,561.88 1,358.78 1,132.72 40.14 99.44%
EPS 71.60 89.14 118.70 58.28 77.55 59.63 67.23 1.05%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 15.87 16.38 14.08 12.16 11.60 9.17 8.80 10.32%
Adjusted Per Share Value based on latest NOSH - 408,143
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2,292.57 2,532.05 1,862.82 1,436.71 1,264.50 1,061.01 37.72 98.22%
EPS 64.84 81.34 108.63 53.61 72.17 55.86 63.17 0.43%
DPS 13.58 13.69 13.73 13.80 13.96 14.05 14.09 -0.61%
NAPS 14.3714 14.946 12.8857 11.1855 10.7951 8.5895 8.268 9.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 18.10 19.38 18.30 18.24 19.70 18.10 18.68 -
P/RPS 0.71 0.70 0.90 1.17 1.45 1.60 46.53 -50.18%
P/EPS 25.28 21.74 15.42 31.30 25.40 30.35 27.79 -1.56%
EY 3.96 4.60 6.49 3.20 3.94 3.29 3.60 1.60%
DY 0.83 0.77 0.82 0.82 0.76 0.83 0.80 0.61%
P/NAPS 1.14 1.18 1.30 1.50 1.70 1.97 2.12 -9.81%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 -
Price 18.40 18.40 17.62 18.18 19.78 19.10 17.90 -
P/RPS 0.73 0.66 0.87 1.16 1.46 1.69 44.59 -49.59%
P/EPS 25.70 20.64 14.84 31.19 25.51 32.03 26.63 -0.59%
EY 3.89 4.84 6.74 3.21 3.92 3.12 3.76 0.56%
DY 0.82 0.82 0.85 0.83 0.76 0.79 0.84 -0.40%
P/NAPS 1.16 1.12 1.25 1.50 1.71 2.08 2.03 -8.90%

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