[BKAWAN] YoY Quarter Result on 30-Sep-2013 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

30-Sep-2013 [#4]

Profit Trend

QoQ- 13.46%

YoY- -39.24%

Quarter Report

BKB FY2013 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	4,661,089	4,042,003	2,870,040	2,502,760	86,707	74,253	57,263	108.03%
YoY %	15.32%	40.83%	14.67%	2,786.46%	16.77%	29.67%	-	-
Horiz. %	8,139.79%	7,058.66%	5,012.03%	4,370.64%	151.42%	129.67%	100.00%	-
PBT	257,932	267,504	257,130	358,945	211,804	229,039	147,549	9.74%
YoY %	-3.58%	4.03%	-28.37%	69.47%	-7.52%	55.23%	-	-
Horiz. %	174.81%	181.30%	174.27%	243.27%	143.55%	155.23%	100.00%	-
Tax	164,627	-63,375	-68,157	-82,310	-3,164	10,765	854	140.15%
YoY %	359.77%	7.02%	17.19%	-2,501.45%	-129.39%	1,160.54%	-	-
Horiz. %	19,277.17%	-7,420.96%	-7,980.91%	-9,638.17%	-370.49%	1,260.54%	100.00%	-
NP	422,559	204,129	188,973	276,635	208,640	239,804	148,403	19.03%
YoY %	107.01%	8.02%	-31.69%	32.59%	-13.00%	61.59%	-	-
Horiz. %	284.74%	137.55%	127.34%	186.41%	140.59%	161.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,734	115,332	90,829	125,385	206,352	235,962	148,212	4.65%
YoY %	68.85%	26.98%	-27.56%	-39.24%	-12.55%	59.21%	-	-
Horiz. %	131.39%	77.82%	61.28%	84.60%	139.23%	159.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-63.83%	23.69%	26.51%	22.93%	1.49%	-4.70%	-0.58%	-
YoY %	-369.44%	-10.64%	15.61%	1,438.93%	131.70%	-710.34%	-	-
Horiz. %	11,005.17%	-4,084.48%	-4,570.69%	-3,953.45%	-256.90%	810.34%	100.00%	-
Total Cost	4,238,530	3,837,874	2,681,067	2,226,125	-121,933	-165,551	-91,140	-
YoY %	10.44%	43.15%	20.44%	1,925.70%	26.35%	-81.64%	-	-
Horiz. %	-4,650.57%	-4,210.97%	-2,941.70%	-2,442.53%	133.79%	181.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	11.54%
YoY %	8.28%	20.72%	16.64%	6.93%	1.53%	16.47%	-	-
Horiz. %	192.78%	178.04%	147.48%	126.44%	118.25%	116.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	162,278	142,636	185,029	166,072	208,436	334,460	211,429	-4.30%
YoY %	13.77%	-22.91%	11.41%	-20.32%	-37.68%	58.19%	-	-
Horiz. %	76.75%	67.46%	87.51%	78.55%	98.58%	158.19%	100.00%	-
Div Payout %	83.33%	123.67%	203.71%	132.45%	101.01%	141.74%	142.65%	-
YoY %	-32.62%	-39.29%	53.80%	31.13%	-28.74%	-0.64%	-	-
Horiz. %	58.42%	86.69%	142.80%	92.85%	70.81%	99.36%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	3,158,755	11.54%
YoY %	8.28%	20.72%	16.64%	6.93%	1.53%	16.47%	-	-
Horiz. %	192.78%	178.04%	147.48%	126.44%	118.25%	116.47%	100.00%	-
NOSH	405,695	407,533	411,177	415,182	416,872	418,075	422,858	-0.68%
YoY %	-0.45%	-0.89%	-0.96%	-0.41%	-0.29%	-1.13%	-	-
Horiz. %	95.94%	96.38%	97.24%	98.18%	98.58%	98.87%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	9.07%	5.05%	6.58%	11.05%	240.63%	322.96%	259.16%	-
YoY %	79.60%	-23.25%	-40.45%	-95.41%	-25.49%	24.62%	-	-
Horiz. %	3.50%	1.95%	2.54%	4.26%	92.85%	124.62%	100.00%	-
ROE	3.20%	2.05%	1.95%	3.14%	5.52%	6.41%	4.69%	-
YoY %	56.10%	5.13%	-37.90%	-43.12%	-13.88%	36.67%	-	-
Horiz. %	68.23%	43.71%	41.58%	66.95%	117.70%	136.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1,148.91	991.82	698.01	602.81	20.80	17.76	13.54	109.48%
YoY %	15.84%	42.09%	15.79%	2,798.12%	17.12%	31.17%	-	-
Horiz. %	8,485.30%	7,325.11%	5,155.17%	4,452.07%	153.62%	131.17%	100.00%	-
EPS	48.00	28.30	22.09	30.20	49.50	56.44	35.05	5.37%
YoY %	69.61%	28.11%	-26.85%	-38.99%	-12.30%	61.03%	-	-
Horiz. %	136.95%	80.74%	63.02%	86.16%	141.23%	161.03%	100.00%	-
DPS	40.00	35.00	45.00	40.00	50.00	80.00	50.00	-3.64%
YoY %	14.29%	-22.22%	12.50%	-20.00%	-37.50%	60.00%	-	-
Horiz. %	80.00%	70.00%	90.00%	80.00%	100.00%	160.00%	100.00%	-
NAPS	15.01	13.80	11.33	9.62	8.96	8.80	7.47	12.32%
YoY %	8.77%	21.80%	17.78%	7.37%	1.82%	17.80%	-	-
Horiz. %	200.94%	184.74%	151.67%	128.78%	119.95%	117.80%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 415,182
RPS	1,186.44	1,028.86	730.55	637.06	22.07	18.90	14.58	108.02%
YoY %	15.32%	40.83%	14.68%	2,786.54%	16.77%	29.63%	-	-
Horiz. %	8,137.45%	7,056.65%	5,010.63%	4,369.41%	151.37%	129.63%	100.00%	-
EPS	49.57	29.36	23.12	31.92	52.53	60.06	37.73	4.64%
YoY %	68.84%	26.99%	-27.57%	-39.23%	-12.54%	59.18%	-	-
Horiz. %	131.38%	77.82%	61.28%	84.60%	139.23%	159.18%	100.00%	-
DPS	41.31	36.31	47.10	42.27	53.06	85.13	53.82	-4.30%
YoY %	13.77%	-22.91%	11.43%	-20.34%	-37.67%	58.18%	-	-
Horiz. %	76.76%	67.47%	87.51%	78.54%	98.59%	158.18%	100.00%	-
NAPS	15.5003	14.3153	11.8582	10.1665	9.5076	9.3648	8.0404	11.54%
YoY %	8.28%	20.72%	16.64%	6.93%	1.52%	16.47%	-	-
Horiz. %	192.78%	178.04%	147.48%	126.44%	118.25%	116.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	18.18	16.78	19.10	18.50	18.00	14.96	12.28	-
P/RPS	1.58	1.69	2.74	3.07	86.54	84.23	90.68	-49.05%
YoY %	-6.51%	-38.32%	-10.75%	-96.45%	2.74%	-7.11%	-	-
Horiz. %	1.74%	1.86%	3.02%	3.39%	95.43%	92.89%	100.00%	-
P/EPS	37.88	59.29	86.46	61.26	36.36	26.51	35.04	1.30%
YoY %	-36.11%	-31.42%	41.14%	68.48%	37.16%	-24.34%	-	-
Horiz. %	108.11%	169.21%	246.75%	174.83%	103.77%	75.66%	100.00%	-
EY	2.64	1.69	1.16	1.63	2.75	3.77	2.85	-1.26%
YoY %	56.21%	45.69%	-28.83%	-40.73%	-27.06%	32.28%	-	-
Horiz. %	92.63%	59.30%	40.70%	57.19%	96.49%	132.28%	100.00%	-
DY	2.20	2.09	2.36	2.16	2.78	5.35	4.07	-9.73%
YoY %	5.26%	-11.44%	9.26%	-22.30%	-48.04%	31.45%	-	-
Horiz. %	54.05%	51.35%	57.99%	53.07%	68.30%	131.45%	100.00%	-
P/NAPS	1.21	1.22	1.69	1.92	2.01	1.70	1.64	-4.93%
YoY %	-0.82%	-27.81%	-11.98%	-4.48%	18.24%	3.66%	-	-
Horiz. %	73.78%	74.39%	103.05%	117.07%	122.56%	103.66%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	16/11/16	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	-
Price	18.30	17.56	18.48	20.00	17.74	16.20	15.60	-
P/RPS	1.59	1.77	2.65	3.32	85.29	91.21	115.20	-50.99%
YoY %	-10.17%	-33.21%	-20.18%	-96.11%	-6.49%	-20.82%	-	-
Horiz. %	1.38%	1.54%	2.30%	2.88%	74.04%	79.18%	100.00%	-
P/EPS	38.13	62.05	83.66	66.23	35.84	28.70	44.51	-2.54%
YoY %	-38.55%	-25.83%	26.32%	84.79%	24.88%	-35.52%	-	-
Horiz. %	85.67%	139.41%	187.96%	148.80%	80.52%	64.48%	100.00%	-
EY	2.62	1.61	1.20	1.51	2.79	3.48	2.25	2.56%
YoY %	62.73%	34.17%	-20.53%	-45.88%	-19.83%	54.67%	-	-
Horiz. %	116.44%	71.56%	53.33%	67.11%	124.00%	154.67%	100.00%	-
DY	2.19	1.99	2.44	2.00	2.82	4.94	3.21	-6.16%
YoY %	10.05%	-18.44%	22.00%	-29.08%	-42.91%	53.89%	-	-
Horiz. %	68.22%	61.99%	76.01%	62.31%	87.85%	153.89%	100.00%	-
P/NAPS	1.22	1.27	1.63	2.08	1.98	1.84	2.09	-8.57%
YoY %	-3.94%	-22.09%	-21.63%	5.05%	7.61%	-11.96%	-	-
Horiz. %	58.37%	60.77%	77.99%	99.52%	94.74%	88.04%	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