[BKAWAN] YoY Quarter Result on 30-Jun-2014 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

30-Jun-2014 [#3]

Profit Trend

QoQ- -32.28%

YoY- 0.01%

Quarter Report

BKB FY2014 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	5,012,875	4,043,453	3,639,128	3,019,475	2,256,134	82,500	72,941	102.25%
YoY %	23.98%	11.11%	20.52%	33.83%	2,634.71%	13.11%	-	-
Horiz. %	6,872.51%	5,543.46%	4,989.14%	4,139.61%	3,093.09%	113.11%	100.00%	-
PBT	248,030	357,505	334,936	299,507	247,900	122,929	214,824	2.42%
YoY %	-30.62%	6.74%	11.83%	20.82%	101.66%	-42.78%	-	-
Horiz. %	115.46%	166.42%	155.91%	139.42%	115.40%	57.22%	100.00%	-
Tax	-93,336	-59,189	-61,669	-64,883	-22,524	-2,640	-2,562	81.97%
YoY %	-57.69%	4.02%	4.95%	-188.06%	-753.18%	-3.04%	-	-
Horiz. %	3,643.09%	2,310.27%	2,407.06%	2,532.51%	879.16%	103.04%	100.00%	-
NP	154,694	298,316	273,267	234,624	225,376	120,289	212,262	-5.13%
YoY %	-48.14%	9.17%	16.47%	4.10%	87.36%	-43.33%	-	-
Horiz. %	72.88%	140.54%	128.74%	110.54%	106.18%	56.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,779	148,473	131,662	110,528	110,513	119,090	210,537	-14.74%
YoY %	-45.59%	12.77%	19.12%	0.01%	-7.20%	-43.44%	-	-
Horiz. %	38.37%	70.52%	62.54%	52.50%	52.49%	56.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.63%	16.56%	18.41%	21.66%	9.09%	2.15%	1.19%	-
YoY %	127.23%	-10.05%	-15.00%	138.28%	322.79%	80.67%	-	-
Horiz. %	3,162.18%	1,391.60%	1,547.06%	1,820.17%	763.87%	180.67%	100.00%	-
Total Cost	4,858,181	3,745,137	3,365,861	2,784,851	2,030,758	-37,789	-139,321	-
YoY %	29.72%	11.27%	20.86%	37.13%	5,473.94%	72.88%	-	-
Horiz. %	-3,487.04%	-2,688.14%	-2,415.90%	-1,998.87%	-1,457.61%	27.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,612,741	5,755,459	5,175,931	4,663,993	3,833,276	3,576,451	3,530,562	11.01%
YoY %	14.90%	11.20%	10.98%	21.67%	7.18%	1.30%	-	-
Horiz. %	187.30%	163.02%	146.60%	132.10%	108.57%	101.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	6,612,741	5,755,459	5,175,931	4,663,993	3,833,276	3,576,451	3,530,562	11.01%
YoY %	14.90%	11.20%	10.98%	21.67%	7.18%	1.30%	-	-
Horiz. %	187.30%	163.02%	146.60%	132.10%	108.57%	101.30%	100.00%	-
NOSH	435,951	405,885	407,874	411,649	415,306	416,835	418,313	0.69%
YoY %	7.41%	-0.49%	-0.92%	-0.88%	-0.37%	-0.35%	-	-
Horiz. %	104.22%	97.03%	97.50%	98.41%	99.28%	99.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	3.09%	7.38%	7.51%	7.77%	9.99%	145.80%	291.01%	-
YoY %	-58.13%	-1.73%	-3.35%	-22.22%	-93.15%	-49.90%	-	-
Horiz. %	1.06%	2.54%	2.58%	2.67%	3.43%	50.10%	100.00%	-
ROE	1.22%	2.58%	2.54%	2.37%	2.88%	3.33%	5.96%	-
YoY %	-52.71%	1.57%	7.17%	-17.71%	-13.51%	-44.13%	-	-
Horiz. %	20.47%	43.29%	42.62%	39.77%	48.32%	55.87%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	1,239.43	996.20	892.22	733.51	543.25	19.79	17.44	103.39%
YoY %	24.42%	11.65%	21.64%	35.02%	2,645.07%	13.47%	-	-
Horiz. %	7,106.82%	5,712.16%	5,115.94%	4,205.91%	3,114.97%	113.47%	100.00%	-
EPS	19.97	36.58	32.28	26.85	26.61	28.57	50.33	-14.26%
YoY %	-45.41%	13.32%	20.22%	0.90%	-6.86%	-43.23%	-	-
Horiz. %	39.68%	72.68%	64.14%	53.35%	52.87%	56.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	16.35	14.18	12.69	11.33	9.23	8.58	8.44	11.63%
YoY %	15.30%	11.74%	12.00%	22.75%	7.58%	1.66%	-	-
Horiz. %	193.72%	168.01%	150.36%	134.24%	109.36%	101.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 411,649
RPS	1,129.88	911.37	820.24	680.57	508.52	18.60	16.44	102.25%
YoY %	23.98%	11.11%	20.52%	33.83%	2,633.98%	13.14%	-	-
Horiz. %	6,872.75%	5,543.61%	4,989.29%	4,139.72%	3,093.19%	113.14%	100.00%	-
EPS	18.21	33.47	29.68	24.91	24.91	26.84	47.45	-14.74%
YoY %	-45.59%	12.77%	19.15%	0.00%	-7.19%	-43.44%	-	-
Horiz. %	38.38%	70.54%	62.55%	52.50%	52.50%	56.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	14.9048	12.9725	11.6663	10.5124	8.64	8.0611	7.9577	11.01%
YoY %	14.90%	11.20%	10.98%	21.67%	7.18%	1.30%	-	-
Horiz. %	187.30%	163.02%	146.60%	132.10%	108.57%	101.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	18.90	17.80	18.22	19.80	18.70	18.38	17.12	-
P/RPS	1.52	1.79	2.04	2.70	3.44	92.87	98.18	-50.04%
YoY %	-15.08%	-12.25%	-24.44%	-21.51%	-96.30%	-5.41%	-	-
Horiz. %	1.55%	1.82%	2.08%	2.75%	3.50%	94.59%	100.00%	-
P/EPS	94.63	48.66	56.44	73.74	70.27	64.33	34.02	18.57%
YoY %	94.47%	-13.78%	-23.46%	4.94%	9.23%	89.09%	-	-
Horiz. %	278.16%	143.03%	165.90%	216.75%	206.55%	189.09%	100.00%	-
EY	1.06	2.06	1.77	1.36	1.42	1.55	2.94	-15.62%
YoY %	-48.54%	16.38%	30.15%	-4.23%	-8.39%	-47.28%	-	-
Horiz. %	36.05%	70.07%	60.20%	46.26%	48.30%	52.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.16	1.26	1.44	1.75	2.03	2.14	2.03	-8.89%
YoY %	-7.94%	-12.50%	-17.71%	-13.79%	-5.14%	5.42%	-	-
Horiz. %	57.14%	62.07%	70.94%	86.21%	100.00%	105.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	17/08/16	19/08/15	20/08/14	20/08/13	29/08/12	16/08/11	-
Price	19.00	17.96	17.82	19.66	18.26	18.96	15.86	-
P/RPS	1.53	1.80	2.00	2.68	3.36	95.80	90.96	-49.35%
YoY %	-15.00%	-10.00%	-25.37%	-20.24%	-96.49%	5.32%	-	-
Horiz. %	1.68%	1.98%	2.20%	2.95%	3.69%	105.32%	100.00%	-
P/EPS	95.13	49.10	55.20	73.22	68.62	66.36	31.51	20.20%
YoY %	93.75%	-11.05%	-24.61%	6.70%	3.41%	110.60%	-	-
Horiz. %	301.90%	155.82%	175.18%	232.37%	217.77%	210.60%	100.00%	-
EY	1.05	2.04	1.81	1.37	1.46	1.51	3.17	-16.80%
YoY %	-48.53%	12.71%	32.12%	-6.16%	-3.31%	-52.37%	-	-
Horiz. %	33.12%	64.35%	57.10%	43.22%	46.06%	47.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.16	1.27	1.40	1.74	1.98	2.21	1.88	-7.72%
YoY %	-8.66%	-9.29%	-19.54%	-12.12%	-10.41%	17.55%	-	-
Horiz. %	61.70%	67.55%	74.47%	92.55%	105.32%	117.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos