Highlights

[BKAWAN] QoQ Annualized Quarter Result on 2017-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 12-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Dec-2017  [#1]
Profit Trend QoQ -     21.30%    YoY -     -9.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 18,966,357 19,525,318 20,342,728 21,366,584 21,548,322 21,662,306 22,467,710 -10.67%
  QoQ % -2.86% -4.02% -4.79% -0.84% -0.53% -3.58% -
  Horiz. % 84.42% 86.90% 90.54% 95.10% 95.91% 96.42% 100.00%
PBT 1,276,705 1,437,478 1,618,410 1,947,040 1,622,131 1,599,378 1,903,008 -23.35%
  QoQ % -11.18% -11.18% -16.88% 20.03% 1.42% -15.96% -
  Horiz. % 67.09% 75.54% 85.04% 102.31% 85.24% 84.04% 100.00%
Tax -351,024 -373,214 -402,538 -438,420 -423,408 -400,230 -413,674 -10.36%
  QoQ % 5.95% 7.28% 8.18% -3.55% -5.79% 3.25% -
  Horiz. % 84.86% 90.22% 97.31% 105.98% 102.35% 96.75% 100.00%
NP 925,681 1,064,264 1,215,872 1,508,620 1,198,723 1,199,148 1,489,334 -27.15%
  QoQ % -13.02% -12.47% -19.41% 25.85% -0.04% -19.48% -
  Horiz. % 62.15% 71.46% 81.64% 101.29% 80.49% 80.52% 100.00%
NP to SH 465,476 525,652 575,302 711,596 586,646 588,849 721,716 -25.33%
  QoQ % -11.45% -8.63% -19.15% 21.30% -0.37% -18.41% -
  Horiz. % 64.50% 72.83% 79.71% 98.60% 81.28% 81.59% 100.00%
Tax Rate 27.49 % 25.96 % 24.87 % 22.52 % 26.10 % 25.02 % 21.74 % 16.92%
  QoQ % 5.89% 4.38% 10.44% -13.72% 4.32% 15.09% -
  Horiz. % 126.45% 119.41% 114.40% 103.59% 120.06% 115.09% 100.00%
Total Cost 18,040,676 18,461,054 19,126,856 19,857,964 20,349,599 20,463,158 20,978,376 -9.56%
  QoQ % -2.28% -3.48% -3.68% -2.42% -0.55% -2.46% -
  Horiz. % 86.00% 88.00% 91.17% 94.66% 97.00% 97.54% 100.00%
Net Worth 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 -0.35%
  QoQ % 1.56% 1.87% -3.92% -1.25% 1.63% -0.28% -
  Horiz. % 99.48% 97.95% 96.16% 100.07% 101.34% 99.72% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 60,184 80,285 120,531 - 242,461 80,889 121,447 -37.35%
  QoQ % -25.04% -33.39% 0.00% 0.00% 199.74% -33.40% -
  Horiz. % 49.56% 66.11% 99.25% 0.00% 199.64% 66.60% 100.00%
Div Payout % 12.93 % 15.27 % 20.95 % - % 41.33 % 13.74 % 16.83 % -16.10%
  QoQ % -15.32% -27.11% 0.00% 0.00% 200.80% -18.36% -
  Horiz. % 76.83% 90.73% 124.48% 0.00% 245.57% 81.64% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 -0.35%
  QoQ % 1.56% 1.87% -3.92% -1.25% 1.63% -0.28% -
  Horiz. % 99.48% 97.95% 96.16% 100.07% 101.34% 99.72% 100.00%
NOSH 401,232 401,426 401,772 402,423 404,102 404,449 404,826 -0.59%
  QoQ % -0.05% -0.09% -0.16% -0.42% -0.09% -0.09% -
  Horiz. % 99.11% 99.16% 99.25% 99.41% 99.82% 99.91% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.88 % 5.45 % 5.98 % 7.06 % 5.56 % 5.54 % 6.63 % -18.46%
  QoQ % -10.46% -8.86% -15.30% 26.98% 0.36% -16.44% -
  Horiz. % 73.60% 82.20% 90.20% 106.49% 83.86% 83.56% 100.00%
ROE 7.06 % 8.09 % 9.02 % 10.72 % 8.73 % 8.90 % 10.88 % -25.03%
  QoQ % -12.73% -10.31% -15.86% 22.79% -1.91% -18.20% -
  Horiz. % 64.89% 74.36% 82.90% 98.53% 80.24% 81.80% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4,727.03 4,863.99 5,063.25 5,309.48 5,332.40 5,356.00 5,549.97 -10.14%
  QoQ % -2.82% -3.94% -4.64% -0.43% -0.44% -3.49% -
  Horiz. % 85.17% 87.64% 91.23% 95.67% 96.08% 96.51% 100.00%
EPS 116.01 130.95 143.20 176.84 145.17 145.59 178.28 -24.89%
  QoQ % -11.41% -8.55% -19.02% 21.82% -0.29% -18.34% -
  Horiz. % 65.07% 73.45% 80.32% 99.19% 81.43% 81.66% 100.00%
DPS 15.00 20.00 30.00 0.00 60.00 20.00 30.00 -36.98%
  QoQ % -25.00% -33.33% 0.00% 0.00% 200.00% -33.33% -
  Horiz. % 50.00% 66.67% 100.00% 0.00% 200.00% 66.67% 100.00%
NAPS 16.4400 16.1800 15.8700 16.4900 16.6300 16.3500 16.3800 0.24%
  QoQ % 1.61% 1.95% -3.76% -0.84% 1.71% -0.18% -
  Horiz. % 100.37% 98.78% 96.89% 100.67% 101.53% 99.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 397,388
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4,772.75 4,913.41 5,119.10 5,376.75 5,422.48 5,451.16 5,653.84 -10.67%
  QoQ % -2.86% -4.02% -4.79% -0.84% -0.53% -3.58% -
  Horiz. % 84.42% 86.90% 90.54% 95.10% 95.91% 96.42% 100.00%
EPS 117.13 132.28 144.77 179.07 147.63 148.18 181.61 -25.33%
  QoQ % -11.45% -8.63% -19.15% 21.30% -0.37% -18.41% -
  Horiz. % 64.50% 72.84% 79.71% 98.60% 81.29% 81.59% 100.00%
DPS 15.15 20.20 30.33 0.00 61.01 20.36 30.56 -37.34%
  QoQ % -25.00% -33.40% 0.00% 0.00% 199.66% -33.38% -
  Horiz. % 49.57% 66.10% 99.25% 0.00% 199.64% 66.62% 100.00%
NAPS 16.5990 16.3444 16.0451 16.6989 16.9109 16.6405 16.6866 -0.35%
  QoQ % 1.56% 1.87% -3.92% -1.25% 1.62% -0.28% -
  Horiz. % 99.48% 97.95% 96.16% 100.07% 101.34% 99.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 17.0000 17.9000 18.1000 19.6000 19.1200 18.9000 19.3800 -
P/RPS 0.36 0.37 0.36 0.37 0.36 0.35 0.35 1.89%
  QoQ % -2.70% 2.78% -2.70% 2.78% 2.86% 0.00% -
  Horiz. % 102.86% 105.71% 102.86% 105.71% 102.86% 100.00% 100.00%
P/EPS 14.65 13.67 12.64 11.08 13.17 12.98 10.87 21.99%
  QoQ % 7.17% 8.15% 14.08% -15.87% 1.46% 19.41% -
  Horiz. % 134.77% 125.76% 116.28% 101.93% 121.16% 119.41% 100.00%
EY 6.82 7.32 7.91 9.02 7.59 7.70 9.20 -18.08%
  QoQ % -6.83% -7.46% -12.31% 18.84% -1.43% -16.30% -
  Horiz. % 74.13% 79.57% 85.98% 98.04% 82.50% 83.70% 100.00%
DY 0.88 1.12 1.66 0.00 3.14 1.06 1.55 -31.41%
  QoQ % -21.43% -32.53% 0.00% 0.00% 196.23% -31.61% -
  Horiz. % 56.77% 72.26% 107.10% 0.00% 202.58% 68.39% 100.00%
P/NAPS 1.03 1.11 1.14 1.19 1.15 1.16 1.18 -8.66%
  QoQ % -7.21% -2.63% -4.20% 3.48% -0.86% -1.69% -
  Horiz. % 87.29% 94.07% 96.61% 100.85% 97.46% 98.31% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 -
Price 16.8600 17.2800 18.4000 19.4800 19.8000 19.0000 18.4000 -
P/RPS 0.36 0.36 0.36 0.37 0.37 0.35 0.33 5.97%
  QoQ % 0.00% 0.00% -2.70% 0.00% 5.71% 6.06% -
  Horiz. % 109.09% 109.09% 109.09% 112.12% 112.12% 106.06% 100.00%
P/EPS 14.53 13.20 12.85 11.02 13.64 13.05 10.32 25.59%
  QoQ % 10.08% 2.72% 16.61% -19.21% 4.52% 26.45% -
  Horiz. % 140.79% 127.91% 124.52% 106.78% 132.17% 126.45% 100.00%
EY 6.88 7.58 7.78 9.08 7.33 7.66 9.69 -20.40%
  QoQ % -9.23% -2.57% -14.32% 23.87% -4.31% -20.95% -
  Horiz. % 71.00% 78.22% 80.29% 93.70% 75.64% 79.05% 100.00%
DY 0.89 1.16 1.63 0.00 3.03 1.05 1.63 -33.17%
  QoQ % -23.28% -28.83% 0.00% 0.00% 188.57% -35.58% -
  Horiz. % 54.60% 71.17% 100.00% 0.00% 185.89% 64.42% 100.00%
P/NAPS 1.03 1.07 1.16 1.18 1.19 1.16 1.12 -5.43%
  QoQ % -3.74% -7.76% -1.69% -0.84% 2.59% 3.57% -
  Horiz. % 91.96% 95.54% 103.57% 105.36% 106.25% 103.57% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers