Bawan’s FY15 profit tumbles 50% on lower revenue, higher expenses

21/01/2016 Argaam Exclusive

View other reports

Share Price

43.85
0.55 1.27 %

Bawan Co. (BAWAN)

 

Bawan Co. said its net profit for the 2015 fiscal year plunged 50 percent year-on-year (YOY) to SAR 88.15 million. The company cited lower revenue, higher operating expenses, financial charges and Zakat as the main factors which weighed on results during the period.



Financials (M)

Item 2014 2015 Change‬
Revenues 2,800.20 2,403.98 (14.1 %)
Gross Income 394.03 295.15 (25.1 %)
Operating Income 220.05 123.83 (43.7 %)
Net Income 176.46 88.15 (50.0 %)
Average Shares 60.00 60.00 -
EPS (Riyals) 2.94 1.47 (50.0 %)

 

The company’s fourth-quarter net profit also dropped 55 percent YOY to SAR 16.88 million. Profit for Q4-2015 was 16 percent lower when compared to the previous quarter.



Current Quarter Comparison (M)

Compared With The
Item Q4 2014 Q4 2015 Change‬
Revenues 654.49 549.94 (16.0 %)
Gross Income 81.30 76.47 (5.9 %)
Operating Income 35.84 28.87 (19.5 %)
Net Income 37.22 16.88 (54.6 %)
Average Shares 60.00 60.00 -
EPS (Riyals) 0.62 0.28 (54.6 %)


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2006 - - - - - - -
Q2 2006 - - - - - - -
Q3 2006 - - - - - - -
Q4 2006 - - - - - - -
Q1 2007 - - - - - - -
Q2 2007 - - - - - - -
Q3 2007 - - - - - - -
Q4 2007 - - - - - - -
Q1 2008 - - - - - - -
Q2 2008 - - - - - - -
Q3 2008 - - - - - - -
Q4 2008 - - - - - - -
Q1 2009 - - - - - - -
Q2 2009 - - - - - - -
Q3 2009 - - - - - - -
Q4 2009 - - - - - - -
Q1 2010 - - - - - - -
Q2 2010 - - - - - - -
Q3 2010 - - - - - - -
Q4 2010 - - - - - - -
Q1 2011 - - - - - - -
Q2 2011 - - - - - - -
Q3 2011 - - - - - - -
Q4 2011 - - - - - - -
Q1 2012 558.24 - 70.14 - 32.21 - 0.54
Q2 2012 531.64 - 64.40 - 34.49 - 0.57
Q3 2012 493.18 - 63.94 - 27.22 - 0.45
Q4 2012 502.56 - 79.96 - 37.26 - 0.62
Q1 2013 571.83 2.4 % 82.56 17.7 % 40.35 25.3 % 0.67
Q2 2013 619.59 16.5 % 105.23 63.4 % 43.97 27.5 % 0.73
Q3 2013 616.28 25.0 % 112.60 76.1 % 44.97 65.2 % 0.75
Q4 2013 640.77 27.5 % 93.20 16.6 % 38.90 4.4 % 0.65
Q1 2014 773.49 35.3 % 113.12 37.0 % 46.72 15.8 % 0.78
Q2 2014 758.47 22.4 % 107.51 2.2 % 47.10 7.1 % 0.79
Q3 2014 613.76 (0.4 %) 92.10 (18.2 %) 45.42 1.0 % 0.76
Q4 2014 654.49 2.1 % 81.30 (12.8 %) 37.22 (4.3 %) 0.62
Q1 2015 661.53 (14.5 %) 76.76 (32.1 %) 27.33 (41.5 %) 0.46
Q2 2015 646.04 (14.8 %) 71.90 (33.1 %) 23.81 (49.5 %) 0.40
Q3 2015 546.48 (11.0 %) 70.02 (24.0 %) 20.13 (55.7 %) 0.34
Q4 2015 549.94 (16.0 %) 76.47 (5.9 %) 16.88 (54.6 %) 0.28
2015 2,403.98 (14.1 %) 295.15 (25.1 %) 88.15 (50.0 %) 1.47

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 - - -
Q3 2010 - - -
Q4 2010 - - -
Q1 2011 - - -
Q2 2011 - - -
Q3 2011 - - -
Q4 2011 - - -
Q1 2012 - - -
Q2 2012 - - -
Q3 2012 - - -
Q4 2012 13.35 % 9.27 % 6.29 %
Q1 2013 13.86 % 9.69 % 6.64 %
Q2 2013 15.17 % 10.84 % 7.35 %
Q3 2013 16.46 % 11.90 % 8.33 %
Q4 2013 16.08 % 11.36 % 7.45 %
Q1 2014 16.01 % 11.23 % 7.36 %
Q2 2014 15.29 % 10.41 % 6.54 %
Q3 2014 14.57 % 9.81 % 6.02 %
Q4 2014 14.07 % 9.60 % 5.89 %
Q1 2015 13.30 % 8.89 % 5.18 %
Q2 2015 12.50 % 8.18 % 4.65 %
Q3 2015 11.96 % 7.43 % 3.80 %
Q4 2015 12.28 % 7.47 % 3.67 %
2015 12.28 % 7.47 % 3.67 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2006 - - - -
Q2 2006 - - - -
Q3 2006 - - - -
Q4 2006 - - - -
Q1 2007 - - - -
Q2 2007 - - - -
Q3 2007 - - - -
Q4 2007 - - - -
Q1 2008 - - - -
Q2 2008 - - - -
Q3 2008 - - - -
Q4 2008 - - - -
Q1 2009 - - - -
Q2 2009 - - - -
Q3 2009 - - - -
Q4 2009 - - - -
Q1 2010 - - - -
Q2 2010 - - - -
Q3 2010 - - - -
Q4 2010 - - - -
Q1 2011 - - - -
Q2 2011 - - - -
Q3 2011 - - - -
Q4 2011 - - - -
Q1 2012 60.00 - - 11.07
Q2 2012 60.00 - - 10.36
Q3 2012 60.00 - - 10.12
Q4 2012 60.00 2.19 2.19 10.68
Q1 2013 60.00 2.32 2.32 10.30
Q2 2013 60.00 2.48 2.68 10.73
Q3 2013 60.00 2.78 3.21 11.24
Q4 2013 60.00 2.80 3.04 11.88
Q1 2014 60.00 2.91 3.25 12.68
Q2 2014 60.00 2.96 3.04 12.18
Q3 2014 60.00 2.97 2.80 12.51
Q4 2014 60.00 2.94 2.75 12.66
Q1 2015 60.00 2.62 2.32 12.69
Q2 2015 60.00 2.23 2.00 12.66
Q3 2015 60.00 1.81 1.59 12.79
Q4 2015 60.00 1.47 1.47 12.79

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 - - -
Q3 2010 - - -
Q4 2010 - - -
Q1 2011 - - -
Q2 2011 - - -
Q3 2011 - - -
Q4 2011 - - -
Q1 2012 - - -
Q2 2012 - - -
Q3 2012 - - -
Q4 2012 - - -
Q1 2013 - - -
Q2 2013 - - -
Q3 2013 - - -
Q4 2013 18.88 17.40 4.45
Q1 2014 16.90 15.13 3.88
Q2 2014 21.00 20.46 5.10
Q3 2014 22.05 23.40 5.23
Q4 2014 13.46 14.41 3.13
Q1 2015 15.62 17.62 3.22
Q2 2015 18.03 20.15 3.18
Q3 2015 15.58 17.70 2.20
Q4 2015 15.89 15.89 1.83

Business Segments (Million)

Compared With The
Period Electrical products concrete Iron Industry Wood Others..
Q1 2013 144.29 49.35 246.91 131.28 -
Q2 2013 162.80 48.42 265.70 142.67 -
Q3 2013 198.54 42.88 228.37 146.49 -
Q4 2013 158.02 42.56 282.14 158.05 -
Q1 2014 214.90 49.87 354.48 154.23 -
Q2 2014 213.59 48.86 330.29 165.73 -
Q3 2014 140.24 38.50 243.33 191.69 -
Q4 2014 119.18 53.22 316.65 165.44 -
Q1 2015 90.02 57.09 330.33 184.08 -
Q2 2015 113.47 51.96 301.33 179.29 -
Q3 2015 119.82 46.97 215.28 164.41 -
Q4 2015 146.98 51.18 200.32 151.46 -

Analysts Estimates (Million)

Item Q4 2015 (e) Q4 2015 (a) Change‬
Average 20.60 16.88 (18.1 %)

Estimates vs Actual (Million)

Item Q4 2015 (e) Q4 2015 (a) Change
Riyad Capital 18.90 16.88 (10.7) %
KASB Capital 22.30 16.88 (24.3) %

Current
Market Cap (M Riyal) 2,631.00
Enterprise Value (EV) (M) 3,028.54
Shares Outstanding ((M)) 60.00
EPS ( Riyal) (TTM) 2.18
Book Value (BV) ( Riyal) 14.97
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 21.40
P/E (TTM) 20.14
Price/book 2.93
Return on Average Assets (%) (TTM) 5.7
Return on Average Equity (%) (TTM) 14.9

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.