[BKAWAN] YoY TTM Result on 31-Mar-2014 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

31-Mar-2014 [#2]

Profit Trend

QoQ- 10.82%

YoY- -2.99%

Quarter Report

BKB FY2014 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	19,938,397	15,945,840	12,263,692	10,369,043	4,876,558	314,528	248,533	107.53%
YoY %	25.04%	30.02%	18.27%	112.63%	1,450.44%	26.55%	-	-
Horiz. %	8,022.43%	6,415.98%	4,934.43%	4,172.10%	1,962.14%	126.55%	100.00%	-
PBT	1,566,941	1,809,589	1,195,719	1,467,489	1,013,679	734,774	692,265	14.57%
YoY %	-13.41%	51.34%	-18.52%	44.77%	37.96%	6.14%	-	-
Horiz. %	226.35%	261.40%	172.73%	211.98%	146.43%	106.14%	100.00%	-
Tax	-101,399	-276,173	-279,050	-282,360	-154,327	306	-6,814	56.76%
YoY %	63.28%	1.03%	1.17%	-82.96%	-50,533.66%	104.49%	-	-
Horiz. %	1,488.10%	4,053.02%	4,095.25%	4,143.82%	2,264.85%	-4.49%	100.00%	-
NP	1,465,542	1,533,416	916,669	1,185,129	859,352	735,080	685,451	13.48%
YoY %	-4.43%	67.28%	-22.65%	37.91%	16.91%	7.24%	-	-
Horiz. %	213.81%	223.71%	133.73%	172.90%	125.37%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	704,065	728,955	439,203	556,087	573,253	726,744	682,297	0.52%
YoY %	-3.41%	65.97%	-21.02%	-2.99%	-21.12%	6.51%	-	-
Horiz. %	103.19%	106.84%	64.37%	81.50%	84.02%	106.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.47%	15.26%	23.34%	19.24%	15.22%	-0.04%	0.98%	-
YoY %	-57.60%	-34.62%	21.31%	26.41%	38,150.00%	-104.08%	-	-
Horiz. %	660.20%	1,557.14%	2,381.63%	1,963.27%	1,553.06%	-4.08%	100.00%	-
Total Cost	18,472,855	14,412,424	11,347,023	9,183,914	4,017,206	-420,552	-436,918	-
YoY %	28.17%	27.02%	23.55%	128.61%	1,055.22%	3.75%	-	-
Horiz. %	-4,227.99%	-3,298.66%	-2,597.06%	-2,101.98%	-919.44%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	3,668,631	3,310,743	12.26%
YoY %	16.00%	15.18%	3.62%	25.69%	3.87%	10.81%	-	-
Horiz. %	200.29%	172.66%	149.91%	144.67%	115.10%	110.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	223,002	203,536	246,251	228,006	270,770	396,994	274,212	-3.38%
YoY %	9.56%	-17.35%	8.00%	-15.79%	-31.79%	44.78%	-	-
Horiz. %	81.32%	74.23%	89.80%	83.15%	98.74%	144.78%	100.00%	-
Div Payout %	31.67%	27.92%	56.07%	41.00%	47.23%	54.63%	40.19%	-
YoY %	13.43%	-50.21%	36.76%	-13.19%	-13.55%	35.93%	-	-
Horiz. %	78.80%	69.47%	139.51%	102.02%	117.52%	135.93%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	3,668,631	3,310,743	12.26%
YoY %	16.00%	15.18%	3.62%	25.69%	3.87%	10.81%	-	-
Horiz. %	200.29%	172.66%	149.91%	144.67%	115.10%	110.81%	100.00%	-
NOSH	435,951	405,997	408,143	412,894	415,558	416,889	418,551	0.68%
YoY %	7.38%	-0.53%	-1.15%	-0.64%	-0.32%	-0.40%	-	-
Horiz. %	104.16%	97.00%	97.51%	98.65%	99.28%	99.60%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	7.35%	9.62%	7.47%	11.43%	17.62%	233.71%	275.80%	-
YoY %	-23.60%	28.78%	-34.65%	-35.13%	-92.46%	-15.26%	-	-
Horiz. %	2.66%	3.49%	2.71%	4.14%	6.39%	84.74%	100.00%	-
ROE	10.62%	12.75%	8.85%	11.61%	15.04%	19.81%	20.61%	-
YoY %	-16.71%	44.07%	-23.77%	-22.81%	-24.08%	-3.88%	-	-
Horiz. %	51.53%	61.86%	42.94%	56.33%	72.97%	96.12%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	4,925.18	3,927.57	3,004.75	2,511.31	1,173.49	75.45	59.38	108.69%
YoY %	25.40%	30.71%	19.65%	114.00%	1,455.32%	27.06%	-	-
Horiz. %	8,294.34%	6,614.30%	5,060.21%	4,229.22%	1,976.24%	127.06%	100.00%	-
EPS	173.92	179.55	107.61	134.68	137.95	174.33	163.01	1.08%
YoY %	-3.14%	66.85%	-20.10%	-2.37%	-20.87%	6.94%	-	-
Horiz. %	106.69%	110.15%	66.01%	82.62%	84.63%	106.94%	100.00%	-
DPS	55.00	50.00	60.00	55.00	65.00	95.00	65.00	-2.74%
YoY %	10.00%	-16.67%	9.09%	-15.38%	-31.58%	46.15%	-	-
Horiz. %	84.62%	76.92%	92.31%	84.62%	100.00%	146.15%	100.00%	-
NAPS	16.38	14.08	12.16	11.60	9.17	8.80	7.91	12.88%
YoY %	16.34%	15.79%	4.83%	26.50%	4.20%	11.25%	-	-
Horiz. %	207.08%	178.00%	153.73%	146.65%	115.93%	111.25%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 412,894
RPS	4,494.01	3,594.11	2,764.17	2,337.13	1,099.15	70.89	56.02	107.53%
YoY %	25.04%	30.02%	18.27%	112.63%	1,450.50%	26.54%	-	-
Horiz. %	8,022.15%	6,415.76%	4,934.26%	4,171.96%	1,962.07%	126.54%	100.00%	-
EPS	158.69	164.30	98.99	125.34	129.21	163.80	153.79	0.52%
YoY %	-3.41%	65.98%	-21.02%	-3.00%	-21.12%	6.51%	-	-
Horiz. %	103.19%	106.83%	64.37%	81.50%	84.02%	106.51%	100.00%	-
DPS	50.26	45.88	55.50	51.39	61.03	89.48	61.81	-3.38%
YoY %	9.55%	-17.33%	8.00%	-15.80%	-31.79%	44.77%	-	-
Horiz. %	81.31%	74.23%	89.79%	83.14%	98.74%	144.77%	100.00%	-
NAPS	14.946	12.8846	11.1864	10.7954	8.5891	8.2689	7.4622	12.26%
YoY %	16.00%	15.18%	3.62%	25.69%	3.87%	10.81%	-	-
Horiz. %	200.29%	172.66%	149.91%	144.67%	115.10%	110.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	19.38	18.30	18.24	19.70	18.10	18.68	15.24	-
P/RPS	0.39	0.47	0.61	0.78	1.54	24.76	25.67	-50.20%
YoY %	-17.02%	-22.95%	-21.79%	-49.35%	-93.78%	-3.54%	-	-
Horiz. %	1.52%	1.83%	2.38%	3.04%	6.00%	96.46%	100.00%	-
P/EPS	11.14	10.19	16.95	14.63	13.12	10.72	9.35	2.95%
YoY %	9.32%	-39.88%	15.86%	11.51%	22.39%	14.65%	-	-
Horiz. %	119.14%	108.98%	181.28%	156.47%	140.32%	114.65%	100.00%	-
EY	8.97	9.81	5.90	6.84	7.62	9.33	10.70	-2.89%
YoY %	-8.56%	66.27%	-13.74%	-10.24%	-18.33%	-12.80%	-	-
Horiz. %	83.83%	91.68%	55.14%	63.93%	71.21%	87.20%	100.00%	-
DY	2.84	2.73	3.29	2.79	3.59	5.09	4.27	-6.56%
YoY %	4.03%	-17.02%	17.92%	-22.28%	-29.47%	19.20%	-	-
Horiz. %	66.51%	63.93%	77.05%	65.34%	84.07%	119.20%	100.00%	-
P/NAPS	1.18	1.30	1.50	1.70	1.97	2.12	1.93	-7.86%
YoY %	-9.23%	-13.33%	-11.76%	-13.71%	-7.08%	9.84%	-	-
Horiz. %	61.14%	67.36%	77.72%	88.08%	102.07%	109.84%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	16/05/16	20/05/15	21/05/14	22/05/13	24/05/12	25/05/11	-
Price	18.40	17.62	18.18	19.78	19.10	17.90	16.22	-
P/RPS	0.37	0.45	0.61	0.79	1.63	23.73	27.32	-51.14%
YoY %	-17.78%	-26.23%	-22.78%	-51.53%	-93.13%	-13.14%	-	-
Horiz. %	1.35%	1.65%	2.23%	2.89%	5.97%	86.86%	100.00%	-
P/EPS	10.58	9.81	16.89	14.69	13.85	10.27	9.95	1.02%
YoY %	7.85%	-41.92%	14.98%	6.06%	34.86%	3.22%	-	-
Horiz. %	106.33%	98.59%	169.75%	147.64%	139.20%	103.22%	100.00%	-
EY	9.45	10.19	5.92	6.81	7.22	9.74	10.05	-1.01%
YoY %	-7.26%	72.13%	-13.07%	-5.68%	-25.87%	-3.08%	-	-
Horiz. %	94.03%	101.39%	58.91%	67.76%	71.84%	96.92%	100.00%	-
DY	2.99	2.84	3.30	2.78	3.40	5.31	4.01	-4.76%
YoY %	5.28%	-13.94%	18.71%	-18.24%	-35.97%	32.42%	-	-
Horiz. %	74.56%	70.82%	82.29%	69.33%	84.79%	132.42%	100.00%	-
P/NAPS	1.12	1.25	1.50	1.71	2.08	2.03	2.05	-9.57%
YoY %	-10.40%	-16.67%	-12.28%	-17.79%	2.46%	-0.98%	-	-
Horiz. %	54.63%	60.98%	73.17%	83.41%	101.46%	99.02%	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