Highlights

[BKAWAN] QoQ Quarter Result on 2017-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     79.51%    YoY -     -25.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 4,472,625 4,829,718 5,341,646 5,301,592 5,012,875 5,603,935 5,629,920 -14.26%
  QoQ % -7.39% -9.58% 0.76% 5.76% -10.55% -0.46% -
  Horiz. % 79.44% 85.79% 94.88% 94.17% 89.04% 99.54% 100.00%
PBT 268,904 322,445 486,760 422,597 248,030 437,701 513,803 -35.13%
  QoQ % -16.60% -33.76% 15.18% 70.38% -43.33% -14.81% -
  Horiz. % 52.34% 62.76% 94.74% 82.25% 48.27% 85.19% 100.00%
Tax -78,642 -91,664 -109,605 -123,235 -93,336 -102,552 -104,285 -17.19%
  QoQ % 14.21% 16.37% 11.06% -32.03% 8.99% 1.66% -
  Horiz. % 75.41% 87.90% 105.10% 118.17% 89.50% 98.34% 100.00%
NP 190,262 230,781 377,155 299,362 154,694 335,149 409,518 -40.10%
  QoQ % -17.56% -38.81% 25.99% 93.52% -53.84% -18.16% -
  Horiz. % 46.46% 56.35% 92.10% 73.10% 37.77% 81.84% 100.00%
NP to SH 106,588 109,752 177,899 145,009 80,779 163,315 197,543 -33.80%
  QoQ % -2.88% -38.31% 22.68% 79.51% -50.54% -17.33% -
  Horiz. % 53.96% 55.56% 90.06% 73.41% 40.89% 82.67% 100.00%
Tax Rate 29.25 % 28.43 % 22.52 % 29.16 % 37.63 % 23.43 % 20.30 % 27.66%
  QoQ % 2.88% 26.24% -22.77% -22.51% 60.61% 15.42% -
  Horiz. % 144.09% 140.05% 110.94% 143.65% 185.37% 115.42% 100.00%
Total Cost 4,282,363 4,598,937 4,964,491 5,002,230 4,858,181 5,268,786 5,220,402 -12.40%
  QoQ % -6.88% -7.36% -0.75% 2.97% -7.79% 0.93% -
  Horiz. % 82.03% 88.10% 95.10% 95.82% 93.06% 100.93% 100.00%
Net Worth 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 0.44%
  QoQ % 1.87% -3.92% -1.25% 1.63% -0.28% 2.76% -
  Horiz. % 100.65% 98.81% 102.84% 104.14% 102.48% 102.76% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 60,265 - 181,845 - 60,723 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.25% 0.00% 299.46% 0.00% 100.00% -
Div Payout % - % 54.91 % - % 125.40 % - % 37.18 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 147.69% 0.00% 337.28% 0.00% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 0.44%
  QoQ % 1.87% -3.92% -1.25% 1.63% -0.28% 2.76% -
  Horiz. % 100.65% 98.81% 102.84% 104.14% 102.48% 102.76% 100.00%
NOSH 401,426 401,772 402,423 404,102 404,449 404,826 405,084 -0.60%
  QoQ % -0.09% -0.16% -0.42% -0.09% -0.09% -0.06% -
  Horiz. % 99.10% 99.18% 99.34% 99.76% 99.84% 99.94% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.25 % 4.78 % 7.06 % 5.65 % 3.09 % 5.98 % 7.27 % -30.15%
  QoQ % -11.09% -32.29% 24.96% 82.85% -48.33% -17.74% -
  Horiz. % 58.46% 65.75% 97.11% 77.72% 42.50% 82.26% 100.00%
ROE 1.64 % 1.72 % 2.68 % 2.16 % 1.22 % 2.46 % 3.06 % -34.09%
  QoQ % -4.65% -35.82% 24.07% 77.05% -50.41% -19.61% -
  Horiz. % 53.59% 56.21% 87.58% 70.59% 39.87% 80.39% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,114.18 1,202.10 1,327.37 1,311.94 1,239.43 1,384.28 1,389.82 -13.74%
  QoQ % -7.31% -9.44% 1.18% 5.85% -10.46% -0.40% -
  Horiz. % 80.17% 86.49% 95.51% 94.40% 89.18% 99.60% 100.00%
EPS 26.55 27.32 44.21 35.88 19.97 40.34 48.77 -33.40%
  QoQ % -2.82% -38.20% 23.22% 79.67% -50.50% -17.29% -
  Horiz. % 54.44% 56.02% 90.65% 73.57% 40.95% 82.71% 100.00%
DPS 0.00 15.00 0.00 45.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 300.00% 0.00% 100.00% -
NAPS 16.1800 15.8700 16.4900 16.6300 16.3500 16.3800 15.9300 1.05%
  QoQ % 1.95% -3.76% -0.84% 1.71% -0.18% 2.82% -
  Horiz. % 101.57% 99.62% 103.52% 104.39% 102.64% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,008.11 1,088.59 1,203.98 1,194.95 1,129.88 1,263.10 1,268.95 -14.26%
  QoQ % -7.39% -9.58% 0.76% 5.76% -10.55% -0.46% -
  Horiz. % 79.44% 85.79% 94.88% 94.17% 89.04% 99.54% 100.00%
EPS 24.02 24.74 40.10 32.68 18.21 36.81 44.53 -33.81%
  QoQ % -2.91% -38.30% 22.71% 79.46% -50.53% -17.34% -
  Horiz. % 53.94% 55.56% 90.05% 73.39% 40.89% 82.66% 100.00%
DPS 0.00 13.58 0.00 40.99 0.00 13.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.20% 0.00% 299.42% 0.00% 100.00% -
NAPS 14.6396 14.3714 14.9571 15.1470 14.9048 14.9460 14.5447 0.44%
  QoQ % 1.87% -3.92% -1.25% 1.62% -0.28% 2.76% -
  Horiz. % 100.65% 98.81% 102.84% 104.14% 102.48% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 17.9000 18.1000 19.6000 19.1200 18.9000 19.3800 18.4000 -
P/RPS 1.61 1.51 1.48 1.46 1.52 1.40 1.32 14.20%
  QoQ % 6.62% 2.03% 1.37% -3.95% 8.57% 6.06% -
  Horiz. % 121.97% 114.39% 112.12% 110.61% 115.15% 106.06% 100.00%
P/EPS 67.41 66.26 44.34 53.28 94.63 48.04 37.73 47.40%
  QoQ % 1.74% 49.44% -16.78% -43.70% 96.98% 27.33% -
  Horiz. % 178.66% 175.62% 117.52% 141.21% 250.81% 127.33% 100.00%
EY 1.48 1.51 2.26 1.88 1.06 2.08 2.65 -32.25%
  QoQ % -1.99% -33.19% 20.21% 77.36% -49.04% -21.51% -
  Horiz. % 55.85% 56.98% 85.28% 70.94% 40.00% 78.49% 100.00%
DY 0.00 0.83 0.00 2.35 0.00 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.79% 0.00% 305.19% 0.00% 100.00% -
P/NAPS 1.11 1.14 1.19 1.15 1.16 1.18 1.16 -2.90%
  QoQ % -2.63% -4.20% 3.48% -0.86% -1.69% 1.72% -
  Horiz. % 95.69% 98.28% 102.59% 99.14% 100.00% 101.72% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 -
Price 17.2800 18.4000 19.4800 19.8000 19.0000 18.4000 19.8000 -
P/RPS 1.55 1.53 1.47 1.51 1.53 1.33 1.42 6.03%
  QoQ % 1.31% 4.08% -2.65% -1.31% 15.04% -6.34% -
  Horiz. % 109.15% 107.75% 103.52% 106.34% 107.75% 93.66% 100.00%
P/EPS 65.08 67.36 44.07 55.18 95.13 45.61 40.60 37.08%
  QoQ % -3.38% 52.85% -20.13% -42.00% 108.57% 12.34% -
  Horiz. % 160.30% 165.91% 108.55% 135.91% 234.31% 112.34% 100.00%
EY 1.54 1.48 2.27 1.81 1.05 2.19 2.46 -26.88%
  QoQ % 4.05% -34.80% 25.41% 72.38% -52.05% -10.98% -
  Horiz. % 62.60% 60.16% 92.28% 73.58% 42.68% 89.02% 100.00%
DY 0.00 0.82 0.00 2.27 0.00 0.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 276.83% 0.00% 100.00% -
P/NAPS 1.07 1.16 1.18 1.19 1.16 1.12 1.24 -9.39%
  QoQ % -7.76% -1.69% -0.84% 2.59% 3.57% -9.68% -
  Horiz. % 86.29% 93.55% 95.16% 95.97% 93.55% 90.32% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

494  445  617  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 DNEX 0.29+0.01 
 JAKS 0.685+0.01 
 SCIB 3.02+0.48 
 KSTAR 0.125-0.02 
 VIVOCOM 0.95+0.115 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS