Highlights

[BKAWAN] QoQ Annualized Quarter Result on 2017-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 15-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     -18.41%    YoY -     -29.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 20,342,728 21,366,584 21,548,322 21,662,306 22,467,710 22,519,680 16,969,251 12.86%
  QoQ % -4.79% -0.84% -0.53% -3.58% -0.23% 32.71% -
  Horiz. % 119.88% 125.91% 126.98% 127.66% 132.40% 132.71% 100.00%
PBT 1,618,410 1,947,040 1,622,131 1,599,378 1,903,008 2,055,212 1,822,586 -7.62%
  QoQ % -16.88% 20.03% 1.42% -15.96% -7.41% 12.76% -
  Horiz. % 88.80% 106.83% 89.00% 87.75% 104.41% 112.76% 100.00%
Tax -402,538 -438,420 -423,408 -400,230 -413,674 -417,140 -45,691 327.13%
  QoQ % 8.18% -3.55% -5.79% 3.25% 0.83% -812.96% -
  Horiz. % 881.00% 959.53% 926.68% 875.95% 905.37% 912.96% 100.00%
NP 1,215,872 1,508,620 1,198,723 1,199,148 1,489,334 1,638,072 1,776,895 -22.37%
  QoQ % -19.41% 25.85% -0.04% -19.48% -9.08% -7.81% -
  Horiz. % 68.43% 84.90% 67.46% 67.49% 83.82% 92.19% 100.00%
NP to SH 575,302 711,596 586,646 588,849 721,716 790,172 825,168 -21.39%
  QoQ % -19.15% 21.30% -0.37% -18.41% -8.66% -4.24% -
  Horiz. % 69.72% 86.24% 71.09% 71.36% 87.46% 95.76% 100.00%
Tax Rate 24.87 % 22.52 % 26.10 % 25.02 % 21.74 % 20.30 % 2.51 % 361.96%
  QoQ % 10.44% -13.72% 4.32% 15.09% 7.09% 708.76% -
  Horiz. % 990.84% 897.21% 1,039.84% 996.81% 866.14% 808.76% 100.00%
Total Cost 19,126,856 19,857,964 20,349,599 20,463,158 20,978,376 20,881,608 15,192,356 16.61%
  QoQ % -3.68% -2.42% -0.55% -2.46% 0.46% 37.45% -
  Horiz. % 125.90% 130.71% 133.95% 134.69% 138.09% 137.45% 100.00%
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 3.11%
  QoQ % -3.92% -1.25% 1.63% -0.28% 2.76% 5.96% -
  Horiz. % 104.70% 108.97% 110.35% 108.58% 108.88% 105.96% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 120,531 - 242,461 80,889 121,447 - 223,149 -33.70%
  QoQ % 0.00% 0.00% 199.74% -33.40% 0.00% 0.00% -
  Horiz. % 54.01% 0.00% 108.65% 36.25% 54.42% 0.00% 100.00%
Div Payout % 20.95 % - % 41.33 % 13.74 % 16.83 % - % 27.04 % -15.66%
  QoQ % 0.00% 0.00% 200.80% -18.36% 0.00% 0.00% -
  Horiz. % 77.48% 0.00% 152.85% 50.81% 62.24% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 3.11%
  QoQ % -3.92% -1.25% 1.63% -0.28% 2.76% 5.96% -
  Horiz. % 104.70% 108.97% 110.35% 108.58% 108.88% 105.96% 100.00%
NOSH 401,772 402,423 404,102 404,449 404,826 405,084 405,727 -0.65%
  QoQ % -0.16% -0.42% -0.09% -0.09% -0.06% -0.16% -
  Horiz. % 99.03% 99.19% 99.60% 99.68% 99.78% 99.84% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.98 % 7.06 % 5.56 % 5.54 % 6.63 % 7.27 % 10.47 % -31.18%
  QoQ % -15.30% 26.98% 0.36% -16.44% -8.80% -30.56% -
  Horiz. % 57.12% 67.43% 53.10% 52.91% 63.32% 69.44% 100.00%
ROE 9.02 % 10.72 % 8.73 % 8.90 % 10.88 % 12.25 % 13.55 % -23.78%
  QoQ % -15.86% 22.79% -1.91% -18.20% -11.18% -9.59% -
  Horiz. % 66.57% 79.11% 64.43% 65.68% 80.30% 90.41% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5,063.25 5,309.48 5,332.40 5,356.00 5,549.97 5,559.26 4,182.43 13.60%
  QoQ % -4.64% -0.43% -0.44% -3.49% -0.17% 32.92% -
  Horiz. % 121.06% 126.95% 127.50% 128.06% 132.70% 132.92% 100.00%
EPS 143.20 176.84 145.17 145.59 178.28 195.08 203.38 -20.87%
  QoQ % -19.02% 21.82% -0.29% -18.34% -8.61% -4.08% -
  Horiz. % 70.41% 86.95% 71.38% 71.59% 87.66% 95.92% 100.00%
DPS 30.00 0.00 60.00 20.00 30.00 0.00 55.00 -33.27%
  QoQ % 0.00% 0.00% 200.00% -33.33% 0.00% 0.00% -
  Horiz. % 54.55% 0.00% 109.09% 36.36% 54.55% 0.00% 100.00%
NAPS 15.8700 16.4900 16.6300 16.3500 16.3800 15.9300 15.0100 3.79%
  QoQ % -3.76% -0.84% 1.71% -0.18% 2.82% 6.13% -
  Horiz. % 105.73% 109.86% 110.79% 108.93% 109.13% 106.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4,666.29 4,901.14 4,942.83 4,968.98 5,153.72 5,165.64 3,892.47 12.86%
  QoQ % -4.79% -0.84% -0.53% -3.58% -0.23% 32.71% -
  Horiz. % 119.88% 125.91% 126.98% 127.66% 132.40% 132.71% 100.00%
EPS 131.96 163.23 134.57 135.07 165.55 181.25 189.28 -21.39%
  QoQ % -19.16% 21.30% -0.37% -18.41% -8.66% -4.24% -
  Horiz. % 69.72% 86.24% 71.10% 71.36% 87.46% 95.76% 100.00%
DPS 27.65 0.00 55.62 18.55 27.86 0.00 51.19 -33.70%
  QoQ % 0.00% 0.00% 199.84% -33.42% 0.00% 0.00% -
  Horiz. % 54.01% 0.00% 108.65% 36.24% 54.42% 0.00% 100.00%
NAPS 14.6258 15.2218 15.4151 15.1685 15.2105 14.8021 13.9694 3.11%
  QoQ % -3.92% -1.25% 1.63% -0.28% 2.76% 5.96% -
  Horiz. % 104.70% 108.97% 110.35% 108.58% 108.88% 105.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 18.1000 19.6000 19.1200 18.9000 19.3800 18.4000 18.1800 -
P/RPS 0.36 0.37 0.36 0.35 0.35 0.33 0.43 -11.18%
  QoQ % -2.70% 2.78% 2.86% 0.00% 6.06% -23.26% -
  Horiz. % 83.72% 86.05% 83.72% 81.40% 81.40% 76.74% 100.00%
P/EPS 12.64 11.08 13.17 12.98 10.87 9.43 8.94 26.00%
  QoQ % 14.08% -15.87% 1.46% 19.41% 15.27% 5.48% -
  Horiz. % 141.39% 123.94% 147.32% 145.19% 121.59% 105.48% 100.00%
EY 7.91 9.02 7.59 7.70 9.20 10.60 11.19 -20.66%
  QoQ % -12.31% 18.84% -1.43% -16.30% -13.21% -5.27% -
  Horiz. % 70.69% 80.61% 67.83% 68.81% 82.22% 94.73% 100.00%
DY 1.66 0.00 3.14 1.06 1.55 0.00 3.03 -33.07%
  QoQ % 0.00% 0.00% 196.23% -31.61% 0.00% 0.00% -
  Horiz. % 54.79% 0.00% 103.63% 34.98% 51.16% 0.00% 100.00%
P/NAPS 1.14 1.19 1.15 1.16 1.18 1.16 1.21 -3.90%
  QoQ % -4.20% 3.48% -0.86% -1.69% 1.72% -4.13% -
  Horiz. % 94.21% 98.35% 95.04% 95.87% 97.52% 95.87% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 -
Price 18.4000 19.4800 19.8000 19.0000 18.4000 19.8000 18.3000 -
P/RPS 0.36 0.37 0.37 0.35 0.33 0.36 0.44 -12.53%
  QoQ % -2.70% 0.00% 5.71% 6.06% -8.33% -18.18% -
  Horiz. % 81.82% 84.09% 84.09% 79.55% 75.00% 81.82% 100.00%
P/EPS 12.85 11.02 13.64 13.05 10.32 10.15 9.00 26.82%
  QoQ % 16.61% -19.21% 4.52% 26.45% 1.67% 12.78% -
  Horiz. % 142.78% 122.44% 151.56% 145.00% 114.67% 112.78% 100.00%
EY 7.78 9.08 7.33 7.66 9.69 9.85 11.11 -21.16%
  QoQ % -14.32% 23.87% -4.31% -20.95% -1.62% -11.34% -
  Horiz. % 70.03% 81.73% 65.98% 68.95% 87.22% 88.66% 100.00%
DY 1.63 0.00 3.03 1.05 1.63 0.00 3.01 -33.59%
  QoQ % 0.00% 0.00% 188.57% -35.58% 0.00% 0.00% -
  Horiz. % 54.15% 0.00% 100.66% 34.88% 54.15% 0.00% 100.00%
P/NAPS 1.16 1.18 1.19 1.16 1.12 1.24 1.22 -3.31%
  QoQ % -1.69% -0.84% 2.59% 3.57% -9.68% 1.64% -
  Horiz. % 95.08% 96.72% 97.54% 95.08% 91.80% 101.64% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Is Trump's economic team up for a trade war? Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers