[BKAWAN] YoY TTM Result on 31-Mar-2016 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

16-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

31-Mar-2016 [#2]

Profit Trend

QoQ- -3.5%

YoY- 65.97%

Quarter Report

BKB FY2016 Q2 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	17,093,577	20,485,831	19,938,397	15,945,840	12,263,692	10,369,043	4,876,558	23.23%
YoY %	-16.56%	2.75%	25.04%	30.02%	18.27%	112.63%	-	-
Horiz. %	350.53%	420.09%	408.86%	326.99%	251.48%	212.63%	100.00%	-
PBT	1,049,058	1,479,832	1,566,941	1,809,589	1,195,719	1,467,489	1,013,679	0.57%
YoY %	-29.11%	-5.56%	-13.41%	51.34%	-18.52%	44.77%	-	-
Horiz. %	103.49%	145.99%	154.58%	178.52%	117.96%	144.77%	100.00%	-
Tax	-273,829	-417,840	-101,399	-276,173	-279,050	-282,360	-154,327	10.02%
YoY %	34.47%	-312.08%	63.28%	1.03%	1.17%	-82.96%	-	-
Horiz. %	177.43%	270.75%	65.70%	178.95%	180.82%	182.96%	100.00%	-
NP	775,229	1,061,992	1,465,542	1,533,416	916,669	1,185,129	859,352	-1.70%
YoY %	-27.00%	-27.54%	-4.43%	67.28%	-22.65%	37.91%	-	-
Horiz. %	90.21%	123.58%	170.54%	178.44%	106.67%	137.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,780	513,439	704,065	728,955	439,203	556,087	573,253	-6.06%
YoY %	-23.31%	-27.08%	-3.41%	65.97%	-21.02%	-2.99%	-	-
Horiz. %	68.69%	89.57%	122.82%	127.16%	76.62%	97.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	28.24%	6.47%	15.26%	23.34%	19.24%	15.22%	-
YoY %	-7.58%	336.48%	-57.60%	-34.62%	21.31%	26.41%	-	-
Horiz. %	171.48%	185.55%	42.51%	100.26%	153.35%	126.41%	100.00%	-
Total Cost	16,318,348	19,423,839	18,472,855	14,412,424	11,347,023	9,183,914	4,017,206	26.30%
YoY %	-15.99%	5.15%	28.17%	27.02%	23.55%	128.61%	-	-
Horiz. %	406.21%	483.52%	459.84%	358.77%	282.46%	228.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,811,413	6,376,121	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	59,706	242,111	223,002	203,536	246,251	228,006	270,770	-22.26%
YoY %	-75.34%	8.57%	9.56%	-17.35%	8.00%	-15.79%	-	-
Horiz. %	22.05%	89.42%	82.36%	75.17%	90.94%	84.21%	100.00%	-
Div Payout %	15.16%	47.15%	31.67%	27.92%	56.07%	41.00%	47.23%	-
YoY %	-67.85%	48.88%	13.43%	-50.21%	36.76%	-13.19%	-	-
Horiz. %	32.10%	99.83%	67.05%	59.11%	118.72%	86.81%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	5,811,413	6,376,121	6,631,049	5,716,443	4,963,020	4,789,570	3,810,675	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-
NOSH	435,951	435,951	435,951	405,997	408,143	412,894	415,558	0.80%
YoY %	0.00%	0.00%	7.38%	-0.53%	-1.15%	-0.64%	-	-
Horiz. %	104.91%	104.91%	104.91%	97.70%	98.22%	99.36%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	4.54%	5.18%	7.35%	9.62%	7.47%	11.43%	17.62%	-
YoY %	-12.36%	-29.52%	-23.60%	28.78%	-34.65%	-35.13%	-	-
Horiz. %	25.77%	29.40%	41.71%	54.60%	42.40%	64.87%	100.00%	-
ROE	6.78%	8.05%	10.62%	12.75%	8.85%	11.61%	15.04%	-
YoY %	-15.78%	-24.20%	-16.71%	44.07%	-23.77%	-22.81%	-	-
Horiz. %	45.08%	53.52%	70.61%	84.77%	58.84%	77.19%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	4,294.42	5,098.87	4,925.18	3,927.57	3,004.75	2,511.31	1,173.49	24.12%
YoY %	-15.78%	3.53%	25.40%	30.71%	19.65%	114.00%	-	-
Horiz. %	365.95%	434.50%	419.70%	334.69%	256.05%	214.00%	100.00%	-
EPS	98.93	127.79	173.92	179.55	107.61	134.68	137.95	-5.38%
YoY %	-22.58%	-26.52%	-3.14%	66.85%	-20.10%	-2.37%	-	-
Horiz. %	71.71%	92.64%	126.07%	130.16%	78.01%	97.63%	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	14.60	15.87	16.38	14.08	12.16	11.60	9.17	8.05%
YoY %	-8.00%	-3.11%	16.34%	15.79%	4.83%	26.50%	-	-
Horiz. %	159.21%	173.06%	178.63%	153.54%	132.61%	126.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 405,997
RPS	3,852.80	4,617.40	4,494.01	3,594.11	2,764.17	2,337.13	1,099.15	23.23%
YoY %	-16.56%	2.75%	25.04%	30.02%	18.27%	112.63%	-	-
Horiz. %	350.53%	420.09%	408.86%	326.99%	251.48%	212.63%	100.00%	-
EPS	88.76	115.73	158.69	164.30	98.99	125.34	129.21	-6.06%
YoY %	-23.30%	-27.07%	-3.41%	65.98%	-21.02%	-3.00%	-	-
Horiz. %	68.69%	89.57%	122.82%	127.16%	76.61%	97.00%	100.00%	-
DPS	13.46	54.57	50.26	45.88	55.50	51.39	61.03	-22.26%
YoY %	-75.33%	8.58%	9.55%	-17.33%	8.00%	-15.80%	-	-
Horiz. %	22.05%	89.42%	82.35%	75.18%	90.94%	84.20%	100.00%	-
NAPS	13.0986	14.3714	14.946	12.8846	11.1864	10.7954	8.5891	7.28%
YoY %	-8.86%	-3.84%	16.00%	15.18%	3.62%	25.69%	-	-
Horiz. %	152.50%	167.32%	174.01%	150.01%	130.24%	125.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	16.98	18.10	19.38	18.30	18.24	19.70	18.10	-
P/RPS	0.40	0.35	0.39	0.47	0.61	0.78	1.54	-20.11%
YoY %	14.29%	-10.26%	-17.02%	-22.95%	-21.79%	-49.35%	-	-
Horiz. %	25.97%	22.73%	25.32%	30.52%	39.61%	50.65%	100.00%	-
P/EPS	17.16	14.16	11.14	10.19	16.95	14.63	13.12	4.57%
YoY %	21.19%	27.11%	9.32%	-39.88%	15.86%	11.51%	-	-
Horiz. %	130.79%	107.93%	84.91%	77.67%	129.19%	111.51%	100.00%	-
EY	5.83	7.06	8.97	9.81	5.90	6.84	7.62	-4.36%
YoY %	-17.42%	-21.29%	-8.56%	66.27%	-13.74%	-10.24%	-	-
Horiz. %	76.51%	92.65%	117.72%	128.74%	77.43%	89.76%	100.00%	-
DY	0.88	3.31	2.84	2.73	3.29	2.79	3.59	-20.88%
YoY %	-73.41%	16.55%	4.03%	-17.02%	17.92%	-22.28%	-	-
Horiz. %	24.51%	92.20%	79.11%	76.04%	91.64%	77.72%	100.00%	-
P/NAPS	1.16	1.14	1.18	1.30	1.50	1.70	1.97	-8.44%
YoY %	1.75%	-3.39%	-9.23%	-13.33%	-11.76%	-13.71%	-	-
Horiz. %	58.88%	57.87%	59.90%	65.99%	76.14%	86.29%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	15/05/19	16/05/18	22/05/17	16/05/16	20/05/15	21/05/14	22/05/13	-
Price	16.80	18.40	18.40	17.62	18.18	19.78	19.10	-
P/RPS	0.39	0.36	0.37	0.45	0.61	0.79	1.63	-21.19%
YoY %	8.33%	-2.70%	-17.78%	-26.23%	-22.78%	-51.53%	-	-
Horiz. %	23.93%	22.09%	22.70%	27.61%	37.42%	48.47%	100.00%	-
P/EPS	16.98	14.40	10.58	9.81	16.89	14.69	13.85	3.45%
YoY %	17.92%	36.11%	7.85%	-41.92%	14.98%	6.06%	-	-
Horiz. %	122.60%	103.97%	76.39%	70.83%	121.95%	106.06%	100.00%	-
EY	5.89	6.95	9.45	10.19	5.92	6.81	7.22	-3.33%
YoY %	-15.25%	-26.46%	-7.26%	72.13%	-13.07%	-5.68%	-	-
Horiz. %	81.58%	96.26%	130.89%	141.14%	81.99%	94.32%	100.00%	-
DY	0.89	3.26	2.99	2.84	3.30	2.78	3.40	-20.01%
YoY %	-72.70%	9.03%	5.28%	-13.94%	18.71%	-18.24%	-	-
Horiz. %	26.18%	95.88%	87.94%	83.53%	97.06%	81.76%	100.00%	-
P/NAPS	1.15	1.16	1.12	1.25	1.50	1.71	2.08	-9.40%
YoY %	-0.86%	3.57%	-10.40%	-16.67%	-12.28%	-17.79%	-	-
Horiz. %	55.29%	55.77%	53.85%	60.10%	72.12%	82.21%	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