[BKAWAN] YoY TTM Result on 30-Sep-2016 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 10.65%
YoY- 70.19%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,045,591 18,966,357 21,548,322 16,969,251 14,055,308 11,499,664 9,466,245 9.18%
PBT 929,293 1,276,705 1,622,131 1,822,586 1,241,522 1,417,281 1,285,791 -5.26%
Tax -201,871 -351,024 -423,408 -45,691 -271,054 -310,566 -253,357 -3.71%
NP 727,422 925,681 1,198,723 1,776,895 970,468 1,106,715 1,032,434 -5.66%
-
NP to SH 363,482 465,476 586,646 825,168 484,840 521,546 483,709 -4.64%
-
Tax Rate 21.72% 27.49% 26.10% 2.51% 21.83% 21.91% 19.70% -
Total Cost 15,318,169 18,040,676 20,349,599 15,192,356 13,084,840 10,392,949 8,433,811 10.45%
-
Net Worth 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 6.17%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 59,706 60,265 242,569 223,177 203,858 246,963 228,406 -20.02%
Div Payout % 16.43% 12.95% 41.35% 27.05% 42.05% 47.35% 47.22% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3,994,051 6.17%
NOSH 435,951 435,951 435,951 405,695 407,533 411,177 415,182 0.81%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.53% 4.88% 5.56% 10.47% 6.90% 9.62% 10.91% -
ROE 6.35% 7.06% 8.73% 13.55% 8.62% 11.20% 12.11% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4,046.07 4,727.03 5,332.40 4,182.75 3,448.87 2,796.77 2,280.02 10.02%
EPS 91.66 116.01 145.17 203.40 118.97 126.84 116.51 -3.91%
DPS 15.00 15.00 60.00 55.00 50.00 60.00 55.00 -19.46%
NAPS 14.43 16.44 16.63 15.01 13.80 11.33 9.62 6.98%
Adjusted Per Share Value based on latest NOSH - 405,695
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3,616.59 4,274.92 4,856.88 3,824.78 3,167.99 2,591.96 2,133.64 9.18%
EPS 81.93 104.92 132.23 185.99 109.28 117.55 109.03 -4.64%
DPS 13.46 13.58 54.67 50.30 45.95 55.66 51.48 -20.02%
NAPS 12.8983 14.8676 15.147 13.7254 12.6761 10.5003 9.0024 6.17%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 15.68 17.00 19.12 18.18 16.78 19.10 18.50 -
P/RPS 0.39 0.36 0.36 0.43 0.49 0.68 0.81 -11.46%
P/EPS 17.11 14.65 13.17 8.94 14.10 15.06 15.88 1.25%
EY 5.85 6.82 7.59 11.19 7.09 6.64 6.30 -1.22%
DY 0.96 0.88 3.14 3.03 2.98 3.14 2.97 -17.15%
P/NAPS 1.09 1.03 1.15 1.21 1.22 1.69 1.92 -9.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 -
Price 15.40 16.86 19.80 18.30 17.56 18.48 20.00 -
P/RPS 0.38 0.36 0.37 0.44 0.51 0.66 0.88 -13.05%
P/EPS 16.80 14.53 13.64 9.00 14.76 14.57 17.17 -0.36%
EY 5.95 6.88 7.33 11.11 6.78 6.86 5.83 0.33%
DY 0.97 0.89 3.03 3.01 2.85 3.25 2.75 -15.93%
P/NAPS 1.07 1.03 1.19 1.22 1.27 1.63 2.08 -10.48%

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
Post a Comment