[BKAWAN] YoY Quarter Result on 30-Sep-2014 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

30-Sep-2014 [#4]

Profit Trend

QoQ- -17.82%

YoY- -27.56%

Quarter Report

BKB FY2014 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	5,301,592	4,661,089	4,042,003	2,870,040	2,502,760	86,707	74,253	103.54%
YoY %	13.74%	15.32%	40.83%	14.67%	2,786.46%	16.77%	-	-
Horiz. %	7,139.90%	6,277.31%	5,443.56%	3,865.22%	3,370.58%	116.77%	100.00%	-
PBT	422,597	257,932	267,504	257,130	358,945	211,804	229,039	10.73%
YoY %	63.84%	-3.58%	4.03%	-28.37%	69.47%	-7.52%	-	-
Horiz. %	184.51%	112.61%	116.79%	112.26%	156.72%	92.48%	100.00%	-
Tax	-123,235	164,627	-63,375	-68,157	-82,310	-3,164	10,765	-
YoY %	-174.86%	359.77%	7.02%	17.19%	-2,501.45%	-129.39%	-	-
Horiz. %	-1,144.77%	1,529.28%	-588.71%	-633.14%	-764.61%	-29.39%	100.00%	-
NP	299,362	422,559	204,129	188,973	276,635	208,640	239,804	3.76%
YoY %	-29.15%	107.01%	8.02%	-31.69%	32.59%	-13.00%	-	-
Horiz. %	124.84%	176.21%	85.12%	78.80%	115.36%	87.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,009	194,734	115,332	90,829	125,385	206,352	235,962	-7.78%
YoY %	-25.53%	68.85%	26.98%	-27.56%	-39.24%	-12.55%	-	-
Horiz. %	61.45%	82.53%	48.88%	38.49%	53.14%	87.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.16%	-63.83%	23.69%	26.51%	22.93%	1.49%	-4.70%	-
YoY %	145.68%	-369.44%	-10.64%	15.61%	1,438.93%	131.70%	-	-
Horiz. %	-620.43%	1,358.09%	-504.04%	-564.04%	-487.87%	-31.70%	100.00%	-
Total Cost	5,002,230	4,238,530	3,837,874	2,681,067	2,226,125	-121,933	-165,551	-
YoY %	18.02%	10.44%	43.15%	20.44%	1,925.70%	26.35%	-	-
Horiz. %	-3,021.56%	-2,560.26%	-2,318.24%	-1,619.48%	-1,344.68%	73.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,720,215	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	10.55%
YoY %	10.36%	8.28%	20.72%	16.64%	6.93%	1.53%	-	-
Horiz. %	182.66%	165.52%	152.86%	126.63%	108.56%	101.53%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	181,845	162,278	142,636	185,029	166,072	208,436	334,460	-9.64%
YoY %	12.06%	13.77%	-22.91%	11.41%	-20.32%	-37.68%	-	-
Horiz. %	54.37%	48.52%	42.65%	55.32%	49.65%	62.32%	100.00%	-
Div Payout %	125.40%	83.33%	123.67%	203.71%	132.45%	101.01%	141.74%	-
YoY %	50.49%	-32.62%	-39.29%	53.80%	31.13%	-28.74%	-	-
Horiz. %	88.47%	58.79%	87.25%	143.72%	93.45%	71.26%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	6,720,215	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	3,679,067	10.55%
YoY %	10.36%	8.28%	20.72%	16.64%	6.93%	1.53%	-	-
Horiz. %	182.66%	165.52%	152.86%	126.63%	108.56%	101.53%	100.00%	-
NOSH	435,951	405,695	407,533	411,177	415,182	416,872	418,075	0.69%
YoY %	7.46%	-0.45%	-0.89%	-0.96%	-0.41%	-0.29%	-	-
Horiz. %	104.28%	97.04%	97.48%	98.35%	99.31%	99.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	5.65%	9.07%	5.05%	6.58%	11.05%	240.63%	322.96%	-
YoY %	-37.71%	79.60%	-23.25%	-40.45%	-95.41%	-25.49%	-	-
Horiz. %	1.75%	2.81%	1.56%	2.04%	3.42%	74.51%	100.00%	-
ROE	2.16%	3.20%	2.05%	1.95%	3.14%	5.52%	6.41%	-
YoY %	-32.50%	56.10%	5.13%	-37.90%	-43.12%	-13.88%	-	-
Horiz. %	33.70%	49.92%	31.98%	30.42%	48.99%	86.12%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	1,311.94	1,148.91	991.82	698.01	602.81	20.80	17.76	104.70%
YoY %	14.19%	15.84%	42.09%	15.79%	2,798.12%	17.12%	-	-
Horiz. %	7,387.05%	6,469.09%	5,584.57%	3,930.24%	3,394.20%	117.12%	100.00%	-
EPS	35.88	48.00	28.30	22.09	30.20	49.50	56.44	-7.26%
YoY %	-25.25%	69.61%	28.11%	-26.85%	-38.99%	-12.30%	-	-
Horiz. %	63.57%	85.05%	50.14%	39.14%	53.51%	87.70%	100.00%	-
DPS	45.00	40.00	35.00	45.00	40.00	50.00	80.00	-9.13%
YoY %	12.50%	14.29%	-22.22%	12.50%	-20.00%	-37.50%	-	-
Horiz. %	56.25%	50.00%	43.75%	56.25%	50.00%	62.50%	100.00%	-
NAPS	16.63	15.01	13.80	11.33	9.62	8.96	8.80	11.17%
YoY %	10.79%	8.77%	21.80%	17.78%	7.37%	1.82%	-	-
Horiz. %	188.98%	170.57%	156.82%	128.75%	109.32%	101.82%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 411,177
RPS	1,194.95	1,050.59	911.05	646.89	564.11	19.54	16.74	103.54%
YoY %	13.74%	15.32%	40.84%	14.67%	2,786.95%	16.73%	-	-
Horiz. %	7,138.29%	6,275.93%	5,442.35%	3,864.34%	3,369.83%	116.73%	100.00%	-
EPS	32.68	43.89	26.00	20.47	28.26	46.51	53.18	-7.78%
YoY %	-25.54%	68.81%	27.02%	-27.57%	-39.24%	-12.54%	-	-
Horiz. %	61.45%	82.53%	48.89%	38.49%	53.14%	87.46%	100.00%	-
DPS	40.99	36.58	32.15	41.70	37.43	46.98	75.39	-9.64%
YoY %	12.06%	13.78%	-22.90%	11.41%	-20.33%	-37.68%	-	-
Horiz. %	54.37%	48.52%	42.64%	55.31%	49.65%	62.32%	100.00%	-
NAPS	15.147	13.7254	12.6761	10.5003	9.0024	8.4189	8.2924	10.55%
YoY %	10.36%	8.28%	20.72%	16.64%	6.93%	1.53%	-	-
Horiz. %	182.66%	165.52%	152.86%	126.63%	108.56%	101.53%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	19.12	18.18	16.78	19.10	18.50	18.00	14.96	-
P/RPS	1.46	1.58	1.69	2.74	3.07	86.54	84.23	-49.09%
YoY %	-7.59%	-6.51%	-38.32%	-10.75%	-96.45%	2.74%	-	-
Horiz. %	1.73%	1.88%	2.01%	3.25%	3.64%	102.74%	100.00%	-
P/EPS	53.28	37.88	59.29	86.46	61.26	36.36	26.51	12.32%
YoY %	40.65%	-36.11%	-31.42%	41.14%	68.48%	37.16%	-	-
Horiz. %	200.98%	142.89%	223.65%	326.14%	231.08%	137.16%	100.00%	-
EY	1.88	2.64	1.69	1.16	1.63	2.75	3.77	-10.94%
YoY %	-28.79%	56.21%	45.69%	-28.83%	-40.73%	-27.06%	-	-
Horiz. %	49.87%	70.03%	44.83%	30.77%	43.24%	72.94%	100.00%	-
DY	2.35	2.20	2.09	2.36	2.16	2.78	5.35	-12.80%
YoY %	6.82%	5.26%	-11.44%	9.26%	-22.30%	-48.04%	-	-
Horiz. %	43.93%	41.12%	39.07%	44.11%	40.37%	51.96%	100.00%	-
P/NAPS	1.15	1.21	1.22	1.69	1.92	2.01	1.70	-6.30%
YoY %	-4.96%	-0.82%	-27.81%	-11.98%	-4.48%	18.24%	-	-
Horiz. %	67.65%	71.18%	71.76%	99.41%	112.94%	118.24%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	16/11/16	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	-
Price	19.80	18.30	17.56	18.48	20.00	17.74	16.20	-
P/RPS	1.51	1.59	1.77	2.65	3.32	85.29	91.21	-49.48%
YoY %	-5.03%	-10.17%	-33.21%	-20.18%	-96.11%	-6.49%	-	-
Horiz. %	1.66%	1.74%	1.94%	2.91%	3.64%	93.51%	100.00%	-
P/EPS	55.18	38.13	62.05	83.66	66.23	35.84	28.70	11.49%
YoY %	44.72%	-38.55%	-25.83%	26.32%	84.79%	24.88%	-	-
Horiz. %	192.26%	132.86%	216.20%	291.50%	230.77%	124.88%	100.00%	-
EY	1.81	2.62	1.61	1.20	1.51	2.79	3.48	-10.31%
YoY %	-30.92%	62.73%	34.17%	-20.53%	-45.88%	-19.83%	-	-
Horiz. %	52.01%	75.29%	46.26%	34.48%	43.39%	80.17%	100.00%	-
DY	2.27	2.19	1.99	2.44	2.00	2.82	4.94	-12.14%
YoY %	3.65%	10.05%	-18.44%	22.00%	-29.08%	-42.91%	-	-
Horiz. %	45.95%	44.33%	40.28%	49.39%	40.49%	57.09%	100.00%	-
P/NAPS	1.19	1.22	1.27	1.63	2.08	1.98	1.84	-6.99%
YoY %	-2.46%	-3.94%	-22.09%	-21.63%	5.05%	7.61%	-	-
Horiz. %	64.67%	66.30%	69.02%	88.59%	113.04%	107.61%	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