[BKAWAN] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 3.74%
YoY- -12.94%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 18,148,912 15,291,020 12,127,374 9,653,428 2,651,914 301,251 234,227 106.33%
PBT 1,397,728 1,861,909 1,325,727 1,318,016 830,288 807,396 606,241 14.92%
Tax -61,608 -287,950 -298,746 -250,842 -95,968 806 -4,771 53.10%
NP 1,336,120 1,573,959 1,026,981 1,067,174 734,320 808,202 601,470 14.21%
-
NP to SH 635,185 755,412 481,528 501,788 576,395 799,349 599,892 0.95%
-
Tax Rate 4.41% 15.47% 22.53% 19.03% 11.56% -0.10% 0.79% -
Total Cost 16,812,792 13,717,061 11,100,393 8,586,254 1,917,594 -506,951 -367,243 -
-
Net Worth 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 11.57%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 223,177 203,858 246,963 228,406 270,969 397,243 275,235 -3.43%
Div Payout % 35.14% 26.99% 51.29% 45.52% 47.01% 49.70% 45.88% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,452,988 5,944,124 4,869,338 4,715,364 3,897,656 3,802,298 3,342,179 11.57%
NOSH 435,951 406,296 408,501 413,628 415,971 416,918 418,819 0.66%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.36% 10.29% 8.47% 11.05% 27.69% 268.28% 256.79% -
ROE 9.84% 12.71% 9.89% 10.64% 14.79% 21.02% 17.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4,480.28 3,763.51 2,968.75 2,333.84 637.52 72.26 55.93 107.48%
EPS 156.80 185.93 117.88 121.31 138.57 191.73 143.23 1.51%
DPS 55.00 50.00 60.00 55.00 65.00 95.00 65.00 -2.74%
NAPS 15.93 14.63 11.92 11.40 9.37 9.12 7.98 12.19%
Adjusted Per Share Value based on latest NOSH - 413,628
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4,090.67 3,446.52 2,733.45 2,175.83 597.73 67.90 52.79 106.34%
EPS 143.17 170.27 108.53 113.10 129.92 180.17 135.21 0.95%
DPS 50.30 45.95 55.66 51.48 61.08 89.54 62.04 -3.43%
NAPS 14.5447 13.3977 10.9752 10.6282 8.7851 8.5702 7.5331 11.57%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 18.40 17.50 17.34 19.60 19.00 17.46 16.90 -
P/RPS 0.41 0.46 0.58 0.84 2.98 24.16 30.22 -51.13%
P/EPS 11.73 9.41 14.71 16.16 13.71 9.11 11.80 -0.09%
EY 8.52 10.62 6.80 6.19 7.29 10.98 8.48 0.07%
DY 2.99 2.86 3.46 2.81 3.42 5.44 3.85 -4.12%
P/NAPS 1.16 1.20 1.45 1.72 2.03 1.91 2.12 -9.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 -
Price 19.80 17.80 18.72 20.00 18.58 18.80 15.98 -
P/RPS 0.44 0.47 0.63 0.86 2.91 26.02 28.57 -50.08%
P/EPS 12.63 9.57 15.88 16.49 13.41 9.81 11.16 2.08%
EY 7.92 10.45 6.30 6.07 7.46 10.20 8.96 -2.03%
DY 2.78 2.81 3.21 2.75 3.50 5.05 4.07 -6.15%
P/NAPS 1.24 1.22 1.57 1.75 1.98 2.06 2.00 -7.65%

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