Highlights

[BKAWAN] YoY Quarter Result on 2018-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -38.31%    YoY -     -32.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,829,718 5,603,935 3,814,450 3,159,630 3,023,312 2,307,697 83,053 96.77%
  YoY % -13.82% 46.91% 20.72% 4.51% 31.01% 2,678.58% -
  Horiz. % 5,815.22% 6,747.42% 4,592.79% 3,804.35% 3,640.22% 2,778.58% 100.00%
PBT 322,445 437,701 268,488 320,808 450,816 301,343 117,952 18.24%
  YoY % -26.33% 63.02% -16.31% -28.84% 49.60% 155.48% -
  Horiz. % 273.37% 371.08% 227.62% 271.98% 382.20% 255.48% 100.00%
Tax -91,664 -102,552 -62,761 -74,538 -94,234 -62,716 -4,357 66.11%
  YoY % 10.62% -63.40% 15.80% 20.90% -50.26% -1,339.43% -
  Horiz. % 2,103.83% 2,353.73% 1,440.46% 1,710.76% 2,162.82% 1,439.43% 100.00%
NP 230,781 335,149 205,727 246,270 356,582 238,627 113,595 12.53%
  YoY % -31.14% 62.91% -16.46% -30.94% 49.43% 110.07% -
  Horiz. % 203.16% 295.04% 181.11% 216.80% 313.91% 210.07% 100.00%
NP to SH 109,752 163,315 94,435 120,892 163,217 108,918 112,060 -0.35%
  YoY % -32.80% 72.94% -21.88% -25.93% 49.85% -2.80% -
  Horiz. % 97.94% 145.74% 84.27% 107.88% 145.65% 97.20% 100.00%
Tax Rate 28.43 % 23.43 % 23.38 % 23.23 % 20.90 % 20.81 % 3.69 % 40.52%
  YoY % 21.34% 0.21% 0.65% 11.15% 0.43% 463.96% -
  Horiz. % 770.46% 634.96% 633.60% 629.54% 566.40% 563.96% 100.00%
Total Cost 4,598,937 5,268,786 3,608,723 2,913,360 2,666,730 2,069,070 -30,542 -
  YoY % -12.71% 46.00% 23.87% 9.25% 28.89% 6,874.51% -
  Horiz. % -15,057.75% -17,250.95% -11,815.61% -9,538.86% -8,731.35% -6,774.51% 100.00%
Net Worth 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 3,668,631 9.65%
  YoY % -3.84% 16.00% 15.18% 3.62% 25.69% 3.87% -
  Horiz. % 173.80% 180.75% 155.82% 135.28% 130.55% 103.87% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 60,265 60,723 60,899 61,221 61,934 62,333 62,533 -0.61%
  YoY % -0.75% -0.29% -0.53% -1.15% -0.64% -0.32% -
  Horiz. % 96.37% 97.11% 97.39% 97.90% 99.04% 99.68% 100.00%
Div Payout % 54.91 % 37.18 % 64.49 % 50.64 % 37.95 % 57.23 % 55.80 % -0.27%
  YoY % 47.69% -42.35% 27.35% 33.44% -33.69% 2.56% -
  Horiz. % 98.41% 66.63% 115.57% 90.75% 68.01% 102.56% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 3,668,631 9.65%
  YoY % -3.84% 16.00% 15.18% 3.62% 25.69% 3.87% -
  Horiz. % 173.80% 180.75% 155.82% 135.28% 130.55% 103.87% 100.00%
NOSH 401,772 404,826 405,997 408,143 412,894 415,558 416,889 -0.61%
  YoY % -0.75% -0.29% -0.53% -1.15% -0.64% -0.32% -
  Horiz. % 96.37% 97.11% 97.39% 97.90% 99.04% 99.68% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.78 % 5.98 % 5.39 % 7.79 % 11.79 % 10.34 % 136.77 % -42.81%
  YoY % -20.07% 10.95% -30.81% -33.93% 14.02% -92.44% -
  Horiz. % 3.49% 4.37% 3.94% 5.70% 8.62% 7.56% 100.00%
ROE 1.72 % 2.46 % 1.65 % 2.44 % 3.41 % 2.86 % 3.05 % -9.10%
  YoY % -30.08% 49.09% -32.38% -28.45% 19.23% -6.23% -
  Horiz. % 56.39% 80.66% 54.10% 80.00% 111.80% 93.77% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,202.10 1,384.28 939.53 774.15 732.22 555.32 19.92 97.99%
  YoY % -13.16% 47.34% 21.36% 5.73% 31.86% 2,687.75% -
  Horiz. % 6,034.64% 6,949.20% 4,716.52% 3,886.30% 3,675.80% 2,787.75% 100.00%
EPS 27.32 40.34 23.26 29.62 39.53 26.21 26.88 0.27%
  YoY % -32.28% 73.43% -21.47% -25.07% 50.82% -2.49% -
  Horiz. % 101.64% 150.07% 86.53% 110.19% 147.06% 97.51% 100.00%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 15.8700 16.3800 14.0800 12.1600 11.6000 9.1700 8.8000 10.32%
  YoY % -3.11% 16.34% 15.79% 4.83% 26.50% 4.20% -
  Horiz. % 180.34% 186.14% 160.00% 138.18% 131.82% 104.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,107.86 1,285.45 874.97 724.77 693.50 529.35 19.05 96.77%
  YoY % -13.82% 46.91% 20.72% 4.51% 31.01% 2,678.74% -
  Horiz. % 5,815.54% 6,747.77% 4,593.02% 3,804.57% 3,640.42% 2,778.74% 100.00%
EPS 25.18 37.46 21.66 27.73 37.44 24.98 25.70 -0.34%
  YoY % -32.78% 72.95% -21.89% -25.93% 49.88% -2.80% -
  Horiz. % 97.98% 145.76% 84.28% 107.90% 145.68% 97.20% 100.00%
DPS 13.82 13.93 13.97 14.04 14.21 14.30 14.34 -0.61%
  YoY % -0.79% -0.29% -0.50% -1.20% -0.63% -0.28% -
  Horiz. % 96.37% 97.14% 97.42% 97.91% 99.09% 99.72% 100.00%
NAPS 14.6258 15.2105 13.1126 11.3844 10.9865 8.7411 8.4152 9.65%
  YoY % -3.84% 16.00% 15.18% 3.62% 25.69% 3.87% -
  Horiz. % 173.80% 180.75% 155.82% 135.28% 130.56% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 18.1000 19.3800 18.3000 18.2400 19.7000 18.1000 18.6800 -
P/RPS 1.51 1.40 1.95 2.36 2.69 3.26 93.77 -49.73%
  YoY % 7.86% -28.21% -17.37% -12.27% -17.48% -96.52% -
  Horiz. % 1.61% 1.49% 2.08% 2.52% 2.87% 3.48% 100.00%
P/EPS 66.26 48.04 78.68 61.58 49.84 69.06 69.49 -0.79%
  YoY % 37.93% -38.94% 27.77% 23.56% -27.83% -0.62% -
  Horiz. % 95.35% 69.13% 113.22% 88.62% 71.72% 99.38% 100.00%
EY 1.51 2.08 1.27 1.62 2.01 1.45 1.44 0.79%
  YoY % -27.40% 63.78% -21.60% -19.40% 38.62% 0.69% -
  Horiz. % 104.86% 144.44% 88.19% 112.50% 139.58% 100.69% 100.00%
DY 0.83 0.77 0.82 0.82 0.76 0.83 0.80 0.62%
  YoY % 7.79% -6.10% 0.00% 7.89% -8.43% 3.75% -
  Horiz. % 103.75% 96.25% 102.50% 102.50% 95.00% 103.75% 100.00%
P/NAPS 1.14 1.18 1.30 1.50 1.70 1.97 2.12 -9.82%
  YoY % -3.39% -9.23% -13.33% -11.76% -13.71% -7.08% -
  Horiz. % 53.77% 55.66% 61.32% 70.75% 80.19% 92.92% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 -
Price 18.4000 18.4000 17.6200 18.1800 19.7800 19.1000 17.9000 -
P/RPS 1.53 1.33 1.88 2.35 2.70 3.44 89.85 -49.26%
  YoY % 15.04% -29.26% -20.00% -12.96% -21.51% -96.17% -
  Horiz. % 1.70% 1.48% 2.09% 2.62% 3.01% 3.83% 100.00%
P/EPS 67.36 45.61 75.75 61.38 50.04 72.87 66.59 0.19%
  YoY % 47.69% -39.79% 23.41% 22.66% -31.33% 9.43% -
  Horiz. % 101.16% 68.49% 113.76% 92.18% 75.15% 109.43% 100.00%
EY 1.48 2.19 1.32 1.63 2.00 1.37 1.50 -0.22%
  YoY % -32.42% 65.91% -19.02% -18.50% 45.99% -8.67% -
  Horiz. % 98.67% 146.00% 88.00% 108.67% 133.33% 91.33% 100.00%
DY 0.82 0.82 0.85 0.83 0.76 0.79 0.84 -0.40%
  YoY % 0.00% -3.53% 2.41% 9.21% -3.80% -5.95% -
  Horiz. % 97.62% 97.62% 101.19% 98.81% 90.48% 94.05% 100.00%
P/NAPS 1.16 1.12 1.25 1.50 1.71 2.08 2.03 -8.90%
  YoY % 3.57% -10.40% -16.67% -12.28% -17.79% 2.46% -
  Horiz. % 57.14% 55.17% 61.58% 73.89% 84.24% 102.46% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

571  240  503  620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUAAN 0.36+0.05 
 MYEG 1.30+0.06 
 HSI-C3N 0.33-0.015 
 PWORTH-OR 0.05-0.02 
 BARAKAH 0.165+0.015 
 HSI-C3P 0.60-0.005 
 SAPNRG 0.59+0.005 
 NOVAMSC 0.185+0.01 
 REVENUE 0.805+0.11 
 HSI-C3O 0.45-0.015 
Partners & Brokers