[BKAWAN] YoY TTM Result on 30-Sep-2015 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

30-Sep-2015 [#4]

Profit Trend

QoQ- 5.32%

YoY- -7.04%

Quarter Report

BKB FY2015 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	18,966,357	21,548,322	16,969,251	14,055,308	11,499,664	9,466,245	336,541	95.74%
YoY %	-11.98%	26.98%	20.73%	22.22%	21.48%	2,712.81%	-	-
Horiz. %	5,635.67%	6,402.88%	5,042.25%	4,176.40%	3,417.02%	2,812.81%	100.00%	-
PBT	1,276,705	1,622,131	1,822,586	1,241,522	1,417,281	1,285,791	625,644	12.61%
YoY %	-21.29%	-11.00%	46.80%	-12.40%	10.23%	105.51%	-	-
Horiz. %	204.06%	259.27%	291.31%	198.44%	226.53%	205.51%	100.00%	-
Tax	-351,024	-423,408	-45,691	-271,054	-310,566	-253,357	-13,701	71.65%
YoY %	17.10%	-826.68%	83.14%	12.72%	-22.58%	-1,749.19%	-	-
Horiz. %	2,562.03%	3,090.34%	333.49%	1,978.35%	2,266.74%	1,849.19%	100.00%	-
NP	925,681	1,198,723	1,776,895	970,468	1,106,715	1,032,434	611,943	7.13%
YoY %	-22.78%	-32.54%	83.10%	-12.31%	7.19%	68.71%	-	-
Horiz. %	151.27%	195.89%	290.37%	158.59%	180.85%	168.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	465,476	586,646	825,168	484,840	521,546	483,709	605,687	-4.29%
YoY %	-20.65%	-28.91%	70.19%	-7.04%	7.82%	-20.14%	-	-
Horiz. %	76.85%	96.86%	136.24%	80.05%	86.11%	79.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.49%	26.10%	2.51%	21.83%	21.91%	19.70%	2.19%	-
YoY %	5.33%	939.84%	-88.50%	-0.37%	11.22%	799.54%	-	-
Horiz. %	1,255.25%	1,191.78%	114.61%	996.80%	1,000.46%	899.54%	100.00%	-
Total Cost	18,040,676	20,349,599	15,192,356	13,084,840	10,392,949	8,433,811	-275,402	-
YoY %	-11.35%	33.95%	16.11%	25.90%	23.23%	3,162.36%	-	-
Horiz. %	-6,550.67%	-7,389.05%	-5,516.43%	-4,751.18%	-3,773.74%	-3,062.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,596,254	6,720,215	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	9.93%
YoY %	-1.84%	10.36%	8.28%	20.72%	16.64%	6.93%	-	-
Horiz. %	176.60%	179.92%	163.03%	150.57%	124.72%	106.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	60,265	242,569	223,177	203,858	246,963	228,406	270,969	-22.15%
YoY %	-75.16%	8.69%	9.48%	-17.45%	8.12%	-15.71%	-	-
Horiz. %	22.24%	89.52%	82.36%	75.23%	91.14%	84.29%	100.00%	-
Div Payout %	12.95%	41.35%	27.05%	42.05%	47.35%	47.22%	44.74%	-
YoY %	-68.68%	52.87%	-35.67%	-11.19%	0.28%	5.54%	-	-
Horiz. %	28.95%	92.42%	60.46%	93.99%	105.83%	105.54%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	6,596,254	6,720,215	6,089,494	5,623,963	4,658,635	3,994,051	3,735,179	9.93%
YoY %	-1.84%	10.36%	8.28%	20.72%	16.64%	6.93%	-	-
Horiz. %	176.60%	179.92%	163.03%	150.57%	124.72%	106.93%	100.00%	-
NOSH	435,951	435,951	405,695	407,533	411,177	415,182	416,872	0.74%
YoY %	0.00%	7.46%	-0.45%	-0.89%	-0.96%	-0.41%	-	-
Horiz. %	104.58%	104.58%	97.32%	97.76%	98.63%	99.59%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	4.88%	5.56%	10.47%	6.90%	9.62%	10.91%	181.83%	-
YoY %	-12.23%	-46.90%	51.74%	-28.27%	-11.82%	-94.00%	-	-
Horiz. %	2.68%	3.06%	5.76%	3.79%	5.29%	6.00%	100.00%	-
ROE	7.06%	8.73%	13.55%	8.62%	11.20%	12.11%	16.22%	-
YoY %	-19.13%	-35.57%	57.19%	-23.04%	-7.51%	-25.34%	-	-
Horiz. %	43.53%	53.82%	83.54%	53.14%	69.05%	74.66%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	4,727.03	5,332.40	4,182.75	3,448.87	2,796.77	2,280.02	80.73	96.99%
YoY %	-11.35%	27.49%	21.28%	23.32%	22.66%	2,724.25%	-	-
Horiz. %	5,855.36%	6,605.23%	5,181.16%	4,272.10%	3,464.35%	2,824.25%	100.00%	-
EPS	116.01	145.17	203.40	118.97	126.84	116.51	145.29	-3.67%
YoY %	-20.09%	-28.63%	70.97%	-6.20%	8.87%	-19.81%	-	-
Horiz. %	79.85%	99.92%	140.00%	81.88%	87.30%	80.19%	100.00%	-
DPS	15.00	60.00	55.00	50.00	60.00	55.00	65.00	-21.67%
YoY %	-75.00%	9.09%	10.00%	-16.67%	9.09%	-15.38%	-	-
Horiz. %	23.08%	92.31%	84.62%	76.92%	92.31%	84.62%	100.00%	-
NAPS	16.44	16.63	15.01	13.80	11.33	9.62	8.96	10.64%
YoY %	-1.14%	10.79%	8.77%	21.80%	17.78%	7.37%	-	-
Horiz. %	183.48%	185.60%	167.52%	154.02%	126.45%	107.37%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 407,533
RPS	4,274.92	4,856.88	3,824.78	3,167.99	2,591.96	2,133.64	75.85	95.74%
YoY %	-11.98%	26.98%	20.73%	22.22%	21.48%	2,712.97%	-	-
Horiz. %	5,636.02%	6,403.27%	5,042.56%	4,176.65%	3,417.22%	2,812.97%	100.00%	-
EPS	104.92	132.23	185.99	109.28	117.55	109.03	136.52	-4.29%
YoY %	-20.65%	-28.90%	70.20%	-7.04%	7.81%	-20.14%	-	-
Horiz. %	76.85%	96.86%	136.24%	80.05%	86.10%	79.86%	100.00%	-
DPS	13.58	54.67	50.30	45.95	55.66	51.48	61.08	-22.15%
YoY %	-75.16%	8.69%	9.47%	-17.45%	8.12%	-15.72%	-	-
Horiz. %	22.23%	89.51%	82.35%	75.23%	91.13%	84.28%	100.00%	-
NAPS	14.8676	15.147	13.7254	12.6761	10.5003	9.0024	8.4189	9.93%
YoY %	-1.84%	10.36%	8.28%	20.72%	16.64%	6.93%	-	-
Horiz. %	176.60%	179.92%	163.03%	150.57%	124.72%	106.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	17.00	19.12	18.18	16.78	19.10	18.50	18.00	-
P/RPS	0.36	0.36	0.43	0.49	0.68	0.81	22.30	-49.71%
YoY %	0.00%	-16.28%	-12.24%	-27.94%	-16.05%	-96.37%	-	-
Horiz. %	1.61%	1.61%	1.93%	2.20%	3.05%	3.63%	100.00%	-
P/EPS	14.65	13.17	8.94	14.10	15.06	15.88	12.39	2.83%
YoY %	11.24%	47.32%	-36.60%	-6.37%	-5.16%	28.17%	-	-
Horiz. %	118.24%	106.30%	72.15%	113.80%	121.55%	128.17%	100.00%	-
EY	6.82	7.59	11.19	7.09	6.64	6.30	8.07	-2.76%
YoY %	-10.14%	-32.17%	57.83%	6.78%	5.40%	-21.93%	-	-
Horiz. %	84.51%	94.05%	138.66%	87.86%	82.28%	78.07%	100.00%	-
DY	0.88	3.14	3.03	2.98	3.14	2.97	3.61	-20.95%
YoY %	-71.97%	3.63%	1.68%	-5.10%	5.72%	-17.73%	-	-
Horiz. %	24.38%	86.98%	83.93%	82.55%	86.98%	82.27%	100.00%	-
P/NAPS	1.03	1.15	1.21	1.22	1.69	1.92	2.01	-10.53%
YoY %	-10.43%	-4.96%	-0.82%	-27.81%	-11.98%	-4.48%	-	-
Horiz. %	51.24%	57.21%	60.20%	60.70%	84.08%	95.52%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	14/11/18	22/11/17	16/11/16	18/11/15	19/11/14	20/11/13	21/11/12	-
Price	16.86	19.80	18.30	17.56	18.48	20.00	17.74	-
P/RPS	0.36	0.37	0.44	0.51	0.66	0.88	21.97	-49.58%
YoY %	-2.70%	-15.91%	-13.73%	-22.73%	-25.00%	-95.99%	-	-
Horiz. %	1.64%	1.68%	2.00%	2.32%	3.00%	4.01%	100.00%	-
P/EPS	14.53	13.64	9.00	14.76	14.57	17.17	12.21	2.94%
YoY %	6.52%	51.56%	-39.02%	1.30%	-15.14%	40.62%	-	-
Horiz. %	119.00%	111.71%	73.71%	120.88%	119.33%	140.62%	100.00%	-
EY	6.88	7.33	11.11	6.78	6.86	5.83	8.19	-2.86%
YoY %	-6.14%	-34.02%	63.86%	-1.17%	17.67%	-28.82%	-	-
Horiz. %	84.00%	89.50%	135.65%	82.78%	83.76%	71.18%	100.00%	-
DY	0.89	3.03	3.01	2.85	3.25	2.75	3.66	-20.98%
YoY %	-70.63%	0.66%	5.61%	-12.31%	18.18%	-24.86%	-	-
Horiz. %	24.32%	82.79%	82.24%	77.87%	88.80%	75.14%	100.00%	-
P/NAPS	1.03	1.19	1.22	1.27	1.63	2.08	1.98	-10.31%
YoY %	-13.45%	-2.46%	-3.94%	-22.09%	-21.63%	5.05%	-	-
Horiz. %	52.02%	60.10%	61.62%	64.14%	82.32%	105.05%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 10:50:00

EMA 5

5 Mins

BUY

2024-07-05 10:45:00

ADX

5 Mins

BUY

2024-07-05 10:15:00

EMA 5

5 Mins

SELL

2024-07-05 09:55:00

ADX

5 Mins

SELL

2024-07-05 09:55:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

955

DNEX

DAGANG NEXCHANGE BERHAD

859

SALCON

SALCON BHD

762

JCY

JCY INTERNATIONAL BERHAD

761

YTLPOWR

YTL POWER INTERNATIONAL BHD

665

TOPGLOV

TOP GLOVE CORPORATION BHD

649

MAYBANK

MALAYAN BANKING BHD

632

WCT

WCT HOLDINGS BERHAD

610

Daily Stocks

HSI-CXV

0.10

-0.02

144,811,900

HSI-CV4

0.065

-0.025

95,161,300

NOVAMSC

0.26

+0.03

92,939,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,370,200

SNS

0.91

+0.025

78,635,200

MUIIND

0.09

0.00

73,299,700

AHB-WC

0.07

-0.005

71,157,800

VELESTO

0.275

-0.005

58,146,300

More active Stocks

NESTLE

122.50

+0.50

14,500

NPC

1.88

+0.23

3,000

KOBAY

2.37

+0.19

9,840,700

SUNCON

4.32

+0.19

3,397,500

IJM-C76

0.725

+0.165

96,000

KESM

7.15

+0.15

113,400

AIRPORT

10.14

+0.14

1,145,300

YBS

0.92

+0.135

32,060,000

KLK

20.20

+0.12

498,300

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.46

-0.24

218,500

TOYOVEN

0.895

-0.165

12,024,400

MRDIY-C28

0.085

-0.165

113,000

YTLPOWR

5.18

-0.14

11,299,200

HEIM

22.04

-0.14

76,400

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.575

-0.105

25,191,900

THETA

1.79

-0.10

4,281,700

TIMECOM

5.09

-0.10

2,569,900

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