[BKAWAN] YoY Quarter Result on 31-Mar-2016 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

31-Mar-2016 [#2]

Profit Trend

QoQ- -75.63%

YoY- -21.88%

Quarter Report

BKB FY2016 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Quarter Result
Revenue	4,079,585	4,829,718	5,603,935	3,814,450	3,159,630	3,023,312	2,307,697	9.95%
YoY %	-15.53%	-13.82%	46.91%	20.72%	4.51%	31.01%	-	-
Horiz. %	176.78%	209.29%	242.84%	165.29%	136.92%	131.01%	100.00%	-
PBT	218,728	322,445	437,701	268,488	320,808	450,816	301,343	-5.19%
YoY %	-32.17%	-26.33%	63.02%	-16.31%	-28.84%	49.60%	-	-
Horiz. %	72.58%	107.00%	145.25%	89.10%	106.46%	149.60%	100.00%	-
Tax	-52,170	-91,664	-102,552	-62,761	-74,538	-94,234	-62,716	-3.02%
YoY %	43.09%	10.62%	-63.40%	15.80%	20.90%	-50.26%	-	-
Horiz. %	83.18%	146.16%	163.52%	100.07%	118.85%	150.26%	100.00%	-
NP	166,558	230,781	335,149	205,727	246,270	356,582	238,627	-5.81%
YoY %	-27.83%	-31.14%	62.91%	-16.46%	-30.94%	49.43%	-	-
Horiz. %	69.80%	96.71%	140.45%	86.21%	103.20%	149.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,288	109,752	163,315	94,435	120,892	163,217	108,918	-5.15%
YoY %	-27.76%	-32.80%	72.94%	-21.88%	-25.93%	49.85%	-	-
Horiz. %	72.80%	100.77%	149.94%	86.70%	110.99%	149.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.85%	28.43%	23.43%	23.38%	23.23%	20.90%	20.81%	-
YoY %	-16.11%	21.34%	0.21%	0.65%	11.15%	0.43%	-	-
Horiz. %	114.61%	136.62%	112.59%	112.35%	111.63%	100.43%	100.00%	-
Total Cost	3,913,027	4,598,937	5,268,786	3,608,723	2,913,360	2,666,730	2,069,070	11.19%
YoY %	-14.91%	-12.71%	46.00%	23.87%	9.25%	28.89%	-	-
Horiz. %	189.12%	222.27%	254.65%	174.41%	140.81%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,811,413	6,376,121	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	59,706	60,265	60,723	60,899	61,221	61,934	62,333	-0.71%
YoY %	-0.93%	-0.75%	-0.29%	-0.53%	-1.15%	-0.64%	-	-
Horiz. %	95.79%	96.68%	97.42%	97.70%	98.22%	99.36%	100.00%	-
Div Payout %	75.30%	54.91%	37.18%	64.49%	50.64%	37.95%	57.23%	-
YoY %	37.13%	47.69%	-42.35%	27.35%	33.44%	-33.69%	-	-
Horiz. %	131.57%	95.95%	64.97%	112.69%	88.49%	66.31%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	5,811,413	6,376,121	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-
NOSH	435,951	435,951	435,951	405,997	408,143	412,894	415,558	0.80%
YoY %	0.00%	0.00%	7.38%	-0.53%	-1.15%	-0.64%	-	-
Horiz. %	104.91%	104.91%	104.91%	97.70%	98.22%	99.36%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	4.08%	4.78%	5.98%	5.39%	7.79%	11.79%	10.34%	-
YoY %	-14.64%	-20.07%	10.95%	-30.81%	-33.93%	14.02%	-	-
Horiz. %	39.46%	46.23%	57.83%	52.13%	75.34%	114.02%	100.00%	-
ROE	1.36%	1.72%	2.46%	1.65%	2.44%	3.41%	2.86%	-
YoY %	-20.93%	-30.08%	49.09%	-32.38%	-28.45%	19.23%	-	-
Horiz. %	47.55%	60.14%	86.01%	57.69%	85.31%	119.23%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	1,024.91	1,202.10	1,384.28	939.53	774.15	732.22	555.32	10.74%
YoY %	-14.74%	-13.16%	47.34%	21.36%	5.73%	31.86%	-	-
Horiz. %	184.56%	216.47%	249.28%	169.19%	139.41%	131.86%	100.00%	-
EPS	19.92	27.32	40.34	23.26	29.62	39.53	26.21	-4.46%
YoY %	-27.09%	-32.28%	73.43%	-21.47%	-25.07%	50.82%	-	-
Horiz. %	76.00%	104.24%	153.91%	88.74%	113.01%	150.82%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	15.00	15.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	14.60	15.87	16.38	14.08	12.16	11.60	9.17	8.05%
YoY %	-8.00%	-3.11%	16.34%	15.79%	4.83%	26.50%	-	-
Horiz. %	159.21%	173.06%	178.63%	153.54%	132.61%	126.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 405,997
RPS	919.52	1,088.59	1,263.10	859.76	712.16	681.44	520.14	9.95%
YoY %	-15.53%	-13.82%	46.91%	20.73%	4.51%	31.01%	-	-
Horiz. %	176.78%	209.29%	242.84%	165.29%	136.92%	131.01%	100.00%	-
EPS	17.87	24.74	36.81	21.29	27.25	36.79	24.55	-5.15%
YoY %	-27.77%	-32.79%	72.90%	-21.87%	-25.93%	49.86%	-	-
Horiz. %	72.79%	100.77%	149.94%	86.72%	111.00%	149.86%	100.00%	-
DPS	13.46	13.58	13.69	13.73	13.80	13.96	14.05	-0.71%
YoY %	-0.88%	-0.80%	-0.29%	-0.51%	-1.15%	-0.64%	-	-
Horiz. %	95.80%	96.65%	97.44%	97.72%	98.22%	99.36%	100.00%	-
NAPS	13.0986	14.3714	14.946	12.8846	11.1864	10.7954	8.5891	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	16.98	18.10	19.38	18.30	18.24	19.70	18.10	-
P/RPS	1.66	1.51	1.40	1.95	2.36	2.69	3.26	-10.63%
YoY %	9.93%	7.86%	-28.21%	-17.37%	-12.27%	-17.48%	-	-
Horiz. %	50.92%	46.32%	42.94%	59.82%	72.39%	82.52%	100.00%	-
P/EPS	85.24	66.26	48.04	78.68	61.58	49.84	69.06	3.56%
YoY %	28.64%	37.93%	-38.94%	27.77%	23.56%	-27.83%	-	-
Horiz. %	123.43%	95.95%	69.56%	113.93%	89.17%	72.17%	100.00%	-
EY	1.17	1.51	2.08	1.27	1.62	2.01	1.45	-3.51%
YoY %	-22.52%	-27.40%	63.78%	-21.60%	-19.40%	38.62%	-	-
Horiz. %	80.69%	104.14%	143.45%	87.59%	111.72%	138.62%	100.00%	-
DY	0.88	0.83	0.77	0.82	0.82	0.76	0.83	0.97%
YoY %	6.02%	7.79%	-6.10%	0.00%	7.89%	-8.43%	-	-
Horiz. %	106.02%	100.00%	92.77%	98.80%	98.80%	91.57%	100.00%	-
P/NAPS	1.16	1.14	1.18	1.30	1.50	1.70	1.97	-8.44%
YoY %	1.75%	-3.39%	-9.23%	-13.33%	-11.76%	-13.71%	-	-
Horiz. %	58.88%	57.87%	59.90%	65.99%	76.14%	86.29%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	15/05/19	16/05/18	22/05/17	16/05/16	20/05/15	21/05/14	22/05/13	-
Price	16.80	18.40	18.40	17.62	18.18	19.78	19.10	-
P/RPS	1.64	1.53	1.33	1.88	2.35	2.70	3.44	-11.60%
YoY %	7.19%	15.04%	-29.26%	-20.00%	-12.96%	-21.51%	-	-
Horiz. %	47.67%	44.48%	38.66%	54.65%	68.31%	78.49%	100.00%	-
P/EPS	84.34	67.36	45.61	75.75	61.38	50.04	72.87	2.46%
YoY %	25.21%	47.69%	-39.79%	23.41%	22.66%	-31.33%	-	-
Horiz. %	115.74%	92.44%	62.59%	103.95%	84.23%	68.67%	100.00%	-
EY	1.19	1.48	2.19	1.32	1.63	2.00	1.37	-2.31%
YoY %	-19.59%	-32.42%	65.91%	-19.02%	-18.50%	45.99%	-	-
Horiz. %	86.86%	108.03%	159.85%	96.35%	118.98%	145.99%	100.00%	-
DY	0.89	0.82	0.82	0.85	0.83	0.76	0.79	2.00%
YoY %	8.54%	0.00%	-3.53%	2.41%	9.21%	-3.80%	-	-
Horiz. %	112.66%	103.80%	103.80%	107.59%	105.06%	96.20%	100.00%	-
P/NAPS	1.15	1.16	1.12	1.25	1.50	1.71	2.08	-9.40%
YoY %	-0.86%	3.57%	-10.40%	-16.67%	-12.28%	-17.79%	-	-
Horiz. %	55.29%	55.77%	53.85%	60.10%	72.12%	82.21%	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

0:17

New IPO: O&G healthcare service provider, Metro Healthcare Berhad aims to list on the Ace Market!

MQ Trader 1159 views | 8 d ago

0:17

New IPO: Life Water Berhad, a manufacturer of drinking water and carbonated beverages, aims to list on the Main Market!

MQ Trader 1665 views | 9 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 9552 views | 3 mo ago

0:30

MQ Market Updates - 5 November 2024

MQ Trader 100 views | 2 d ago

MQ Trading Signals

2024-11-07 16:55:00

EMA 5

5 Mins

BUY

2024-11-07 16:40:00

ADX

5 Mins

BUY

2024-11-07 16:35:00

EMA 5

5 Mins

SELL

2024-11-07 16:35:00

ADX

5 Mins

SELL

2024-11-07 11:30:00

ADX

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

YTLPOWR

YTL POWER INTERNATIONAL BHD

1000

GENETEC

GENETEC TECHNOLOGY BERHAD

837

YTL

YTL CORPORATION BHD

681

MYEG

MY E.G. SERVICES BHD

665

PCHEM

PETRONAS CHEMICALS GROUP BHD

657

TOPGLOV

TOP GLOVE CORPORATION BHD

641

GENTING

GENTING BHD

600

MAYBANK

MALAYAN BANKING BHD

532

HARTA

HARTALEGA HOLDINGS BHD

528

GENM

GENTING MALAYSIA BERHAD

471

Daily Stocks

HSI-CYV

0.245

+0.065

158,354,100

HSI-PWBA

0.215

-0.05

156,493,400

HSI-CXY

0.07

+0.02

147,353,900

INIX-OR

0.02

0.00

141,839,900

3REN

0.46

+0.065

124,363,600

HSI-PWBB

0.06

-0.005

110,625,400

GENETEC

0.925

-0.025

105,147,800

EKOVEST

0.39

+0.02

93,455,500

HSI-CYC

0.225

+0.045

84,048,700

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MPI

27.48

+1.12

797,100

HSI-CY6

1.48

+0.30

1,000

KOTRA

4.40

+0.23

16,500

INARI

3.19

+0.20

54,491,300

AYER

7.25

+0.20

7,400

VITROX

3.63

+0.18

2,412,400

BKAWAN

20.02

+0.18

28,500

MISC

7.95

+0.15

4,853,100

HSI-CY9

0.94

+0.15

39,000

HSI-CXI

0.825

+0.14

124,900

More gainer Stocks

NESTLE

100.00

-1.20

49,600

F&N

29.70

-1.04

444,800

PPB

14.12

-0.40

638,400

KLK

21.94

-0.28

835,300

ORIENT

6.61

-0.23

1,225,800

DLADY

30.30

-0.20

10,800

HEIM

22.44

-0.18

98,100

YTL-C99

0.03

-0.17

5,305,700

SAM

4.28

-0.17

892,200

PMETAL

4.68

-0.16

7,145,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More