[BKAWAN] YoY TTM Result on 30-Jun-2015 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

30-Jun-2015 [#3]

Profit Trend

QoQ- 4.81%

YoY- -17.22%

Quarter Report

BKB FY2015 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	19,945,581	20,907,819	16,350,165	12,883,345	11,132,384	7,050,192	324,087	98.63%
YoY %	-4.60%	27.88%	26.91%	15.73%	57.90%	2,075.40%	-	-
Horiz. %	6,154.39%	6,451.30%	5,044.99%	3,975.27%	3,435.00%	2,175.40%	100.00%	-
PBT	1,500,706	1,457,466	1,832,158	1,231,148	1,519,096	1,138,650	642,879	15.16%
YoY %	2.97%	-20.45%	48.82%	-18.96%	33.41%	77.12%	-	-
Horiz. %	233.44%	226.71%	284.99%	191.51%	236.30%	177.12%	100.00%	-
Tax	-403,146	-135,546	-273,693	-275,836	-324,719	-174,211	228	-
YoY %	-197.42%	50.48%	0.78%	15.05%	-86.39%	-76,508.33%	-	-
Horiz. %	-176,818.42%	-59,450.00%	-120,040.79%	-120,980.70%	-142,420.61%	-76,408.33%	100.00%	-
NP	1,097,560	1,321,920	1,558,465	955,312	1,194,377	964,439	643,107	9.31%
YoY %	-16.97%	-15.18%	63.14%	-20.02%	23.84%	49.97%	-	-
Horiz. %	170.67%	205.55%	242.33%	148.55%	185.72%	149.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	539,248	636,371	745,766	460,337	556,102	564,676	635,297	-2.69%
YoY %	-15.26%	-14.67%	62.00%	-17.22%	-1.52%	-11.12%	-	-
Horiz. %	84.88%	100.17%	117.39%	72.46%	87.53%	88.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.86%	9.30%	14.94%	22.40%	21.38%	15.30%	-0.04%	-
YoY %	188.82%	-37.75%	-33.30%	4.77%	39.74%	38,350.00%	-	-
Horiz. %	-67,150.00%	-23,250.00%	-37,350.00%	-56,000.00%	-53,450.00%	-38,250.00%	100.00%	-
Total Cost	18,848,021	19,585,899	14,791,700	11,928,033	9,938,007	6,085,753	-319,020	-
YoY %	-3.77%	32.41%	24.01%	20.02%	63.30%	2,007.64%	-	-
Horiz. %	-5,908.10%	-6,139.40%	-4,636.61%	-3,738.96%	-3,115.17%	-1,907.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,495,072	6,612,741	5,755,459	5,175,931	4,663,993	3,833,276	3,576,451	10.45%
YoY %	-1.78%	14.90%	11.20%	10.98%	21.67%	7.18%	-	-
Horiz. %	181.61%	184.90%	160.93%	144.72%	130.41%	107.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	242,111	223,002	203,536	246,251	228,006	270,770	396,994	-7.90%
YoY %	8.57%	9.56%	-17.35%	8.00%	-15.79%	-31.79%	-	-
Horiz. %	60.99%	56.17%	51.27%	62.03%	57.43%	68.21%	100.00%	-
Div Payout %	44.90%	35.04%	27.29%	53.49%	41.00%	47.95%	62.49%	-
YoY %	28.14%	28.40%	-48.98%	30.46%	-14.49%	-23.27%	-	-
Horiz. %	71.85%	56.07%	43.67%	85.60%	65.61%	76.73%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	6,495,072	6,612,741	5,755,459	5,175,931	4,663,993	3,833,276	3,576,451	10.45%
YoY %	-1.78%	14.90%	11.20%	10.98%	21.67%	7.18%	-	-
Horiz. %	181.61%	184.90%	160.93%	144.72%	130.41%	107.18%	100.00%	-
NOSH	435,951	435,951	405,885	407,874	411,649	415,306	416,835	0.74%
YoY %	0.00%	7.41%	-0.49%	-0.92%	-0.88%	-0.37%	-	-
Horiz. %	104.59%	104.59%	97.37%	97.85%	98.76%	99.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	5.50%	6.32%	9.53%	7.42%	10.73%	13.68%	198.44%	-
YoY %	-12.97%	-33.68%	28.44%	-30.85%	-21.56%	-93.11%	-	-
Horiz. %	2.77%	3.18%	4.80%	3.74%	5.41%	6.89%	100.00%	-
ROE	8.30%	9.62%	12.96%	8.89%	11.92%	14.73%	17.76%	-
YoY %	-13.72%	-25.77%	45.78%	-25.42%	-19.08%	-17.06%	-	-
Horiz. %	46.73%	54.17%	72.97%	50.06%	67.12%	82.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	4,968.68	5,169.46	4,028.27	3,158.65	2,704.33	1,697.59	77.75	99.88%
YoY %	-3.88%	28.33%	27.53%	16.80%	59.30%	2,083.40%	-	-
Horiz. %	6,390.59%	6,648.82%	5,181.05%	4,062.57%	3,478.24%	2,183.40%	100.00%	-
EPS	134.33	157.34	183.74	112.86	135.09	135.97	152.41	-2.08%
YoY %	-14.62%	-14.37%	62.80%	-16.46%	-0.65%	-10.79%	-	-
Horiz. %	88.14%	103.23%	120.56%	74.05%	88.64%	89.21%	100.00%	-
DPS	60.00	55.00	50.00	60.00	55.00	65.00	95.00	-7.36%
YoY %	9.09%	10.00%	-16.67%	9.09%	-15.38%	-31.58%	-	-
Horiz. %	63.16%	57.89%	52.63%	63.16%	57.89%	68.42%	100.00%	-
NAPS	16.18	16.35	14.18	12.69	11.33	9.23	8.58	11.14%
YoY %	-1.04%	15.30%	11.74%	12.00%	22.75%	7.58%	-	-
Horiz. %	188.58%	190.56%	165.27%	147.90%	132.05%	107.58%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 407,874
RPS	4,495.63	4,712.51	3,685.24	2,903.84	2,509.18	1,589.08	73.05	98.63%
YoY %	-4.60%	27.88%	26.91%	15.73%	57.90%	2,075.33%	-	-
Horiz. %	6,154.18%	6,451.07%	5,044.82%	3,975.14%	3,434.88%	2,175.33%	100.00%	-
EPS	121.54	143.43	168.09	103.76	125.34	127.28	143.19	-2.69%
YoY %	-15.26%	-14.67%	62.00%	-17.22%	-1.52%	-11.11%	-	-
Horiz. %	84.88%	100.17%	117.39%	72.46%	87.53%	88.89%	100.00%	-
DPS	54.57	50.26	45.88	55.50	51.39	61.03	89.48	-7.90%
YoY %	8.58%	9.55%	-17.33%	8.00%	-15.80%	-31.79%	-	-
Horiz. %	60.99%	56.17%	51.27%	62.03%	57.43%	68.21%	100.00%	-
NAPS	14.6396	14.9048	12.9725	11.6663	10.5124	8.64	8.0611	10.45%
YoY %	-1.78%	14.90%	11.20%	10.98%	21.67%	7.18%	-	-
Horiz. %	181.61%	184.90%	160.93%	144.72%	130.41%	107.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	17.90	18.90	17.80	18.22	19.80	18.70	18.38	-
P/RPS	0.36	0.37	0.44	0.58	0.73	1.10	23.64	-50.19%
YoY %	-2.70%	-15.91%	-24.14%	-20.55%	-33.64%	-95.35%	-	-
Horiz. %	1.52%	1.57%	1.86%	2.45%	3.09%	4.65%	100.00%	-
P/EPS	13.33	12.01	9.69	16.14	14.66	13.75	12.06	1.68%
YoY %	10.99%	23.94%	-39.96%	10.10%	6.62%	14.01%	-	-
Horiz. %	110.53%	99.59%	80.35%	133.83%	121.56%	114.01%	100.00%	-
EY	7.50	8.33	10.32	6.19	6.82	7.27	8.29	-1.65%
YoY %	-9.96%	-19.28%	66.72%	-9.24%	-6.19%	-12.30%	-	-
Horiz. %	90.47%	100.48%	124.49%	74.67%	82.27%	87.70%	100.00%	-
DY	3.35	2.91	2.81	3.29	2.78	3.48	5.17	-6.97%
YoY %	15.12%	3.56%	-14.59%	18.35%	-20.11%	-32.69%	-	-
Horiz. %	64.80%	56.29%	54.35%	63.64%	53.77%	67.31%	100.00%	-
P/NAPS	1.11	1.16	1.26	1.44	1.75	2.03	2.14	-10.35%
YoY %	-4.31%	-7.94%	-12.50%	-17.71%	-13.79%	-5.14%	-	-
Horiz. %	51.87%	54.21%	58.88%	67.29%	81.78%	94.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	14/08/18	15/08/17	17/08/16	19/08/15	20/08/14	20/08/13	29/08/12	-
Price	17.28	19.00	17.96	17.82	19.66	18.26	18.96	-
P/RPS	0.35	0.37	0.45	0.56	0.73	1.08	24.39	-50.68%
YoY %	-5.41%	-17.78%	-19.64%	-23.29%	-32.41%	-95.57%	-	-
Horiz. %	1.44%	1.52%	1.85%	2.30%	2.99%	4.43%	100.00%	-
P/EPS	12.86	12.08	9.77	15.79	14.55	13.43	12.44	0.55%
YoY %	6.46%	23.64%	-38.13%	8.52%	8.34%	7.96%	-	-
Horiz. %	103.38%	97.11%	78.54%	126.93%	116.96%	107.96%	100.00%	-
EY	7.77	8.28	10.23	6.33	6.87	7.45	8.04	-0.56%
YoY %	-6.16%	-19.06%	61.61%	-7.86%	-7.79%	-7.34%	-	-
Horiz. %	96.64%	102.99%	127.24%	78.73%	85.45%	92.66%	100.00%	-
DY	3.47	2.89	2.78	3.37	2.80	3.56	5.01	-5.93%
YoY %	20.07%	3.96%	-17.51%	20.36%	-21.35%	-28.94%	-	-
Horiz. %	69.26%	57.68%	55.49%	67.27%	55.89%	71.06%	100.00%	-
P/NAPS	1.07	1.16	1.27	1.40	1.74	1.98	2.21	-11.38%
YoY %	-7.76%	-8.66%	-9.29%	-19.54%	-12.12%	-10.41%	-	-
Horiz. %	48.42%	52.49%	57.47%	63.35%	78.73%	89.59%	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