Highlights

[BKAWAN] QoQ Quarter Result on 2019-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 30-Sep-2019  [#4]
Profit Trend QoQ -     90.26%    YoY -     35.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,922,332 3,824,675 4,079,585 4,218,999 4,322,368 4,472,625 4,829,718 -12.94%
  QoQ % 2.55% -6.25% -3.30% -2.39% -3.36% -7.39% -
  Horiz. % 81.21% 79.19% 84.47% 87.35% 89.50% 92.61% 100.00%
PBT 266,056 81,679 218,728 362,830 198,596 268,904 322,445 -12.02%
  QoQ % 225.73% -62.66% -39.72% 82.70% -26.15% -16.60% -
  Horiz. % 82.51% 25.33% 67.83% 112.52% 61.59% 83.40% 100.00%
Tax -56,219 -21,578 -52,170 -71,904 -71,113 -78,642 -91,664 -27.79%
  QoQ % -160.54% 58.64% 27.44% -1.11% 9.57% 14.21% -
  Horiz. % 61.33% 23.54% 56.91% 78.44% 77.58% 85.79% 100.00%
NP 209,837 60,101 166,558 290,926 127,483 190,262 230,781 -6.14%
  QoQ % 249.14% -63.92% -42.75% 128.21% -33.00% -17.56% -
  Horiz. % 90.92% 26.04% 72.17% 126.06% 55.24% 82.44% 100.00%
NP to SH 96,701 50,826 79,288 136,667 71,237 106,588 109,752 -8.09%
  QoQ % 90.26% -35.90% -41.98% 91.85% -33.17% -2.88% -
  Horiz. % 88.11% 46.31% 72.24% 124.52% 64.91% 97.12% 100.00%
Tax Rate 21.13 % 26.42 % 23.85 % 19.82 % 35.81 % 29.25 % 28.43 % -17.93%
  QoQ % -20.02% 10.78% 20.33% -44.65% 22.43% 2.88% -
  Horiz. % 74.32% 92.93% 83.89% 69.72% 125.96% 102.88% 100.00%
Total Cost 3,712,495 3,764,574 3,913,027 3,928,073 4,194,885 4,282,363 4,598,937 -13.29%
  QoQ % -1.38% -3.79% -0.38% -6.36% -2.04% -6.88% -
  Horiz. % 80.73% 81.86% 85.09% 85.41% 91.21% 93.12% 100.00%
Net Worth 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 -6.95%
  QoQ % -1.02% -0.51% -7.92% -4.33% 1.56% 1.87% -
  Horiz. % 89.75% 90.68% 91.14% 98.98% 103.45% 101.87% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 59,706 - - - 60,265 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.07% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 75.30 % - % - % - % 54.91 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.13% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 -6.95%
  QoQ % -1.02% -0.51% -7.92% -4.33% 1.56% 1.87% -
  Horiz. % 89.75% 90.68% 91.14% 98.98% 103.45% 101.87% 100.00%
NOSH 396,572 397,371 398,042 399,680 401,232 401,426 401,772 -0.86%
  QoQ % -0.20% -0.17% -0.41% -0.39% -0.05% -0.09% -
  Horiz. % 98.71% 98.90% 99.07% 99.48% 99.87% 99.91% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.35 % 1.57 % 4.08 % 6.90 % 2.95 % 4.25 % 4.78 % 7.79%
  QoQ % 240.76% -61.52% -40.87% 133.90% -30.59% -11.09% -
  Horiz. % 111.92% 32.85% 85.36% 144.35% 61.72% 88.91% 100.00%
ROE 1.69 % 0.88 % 1.36 % 2.17 % 1.08 % 1.64 % 1.72 % -1.17%
  QoQ % 92.05% -35.29% -37.33% 100.93% -34.15% -4.65% -
  Horiz. % 98.26% 51.16% 79.07% 126.16% 62.79% 95.35% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 989.06 962.49 1,024.91 1,055.59 1,077.27 1,114.18 1,202.10 -12.18%
  QoQ % 2.76% -6.09% -2.91% -2.01% -3.31% -7.31% -
  Horiz. % 82.28% 80.07% 85.26% 87.81% 89.62% 92.69% 100.00%
EPS 24.38 12.79 19.92 34.19 17.75 26.55 27.32 -7.30%
  QoQ % 90.62% -35.79% -41.74% 92.62% -33.15% -2.82% -
  Horiz. % 89.24% 46.82% 72.91% 125.15% 64.97% 97.18% 100.00%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 14.4300 14.5500 14.6000 15.7900 16.4400 16.1800 15.8700 -6.14%
  QoQ % -0.82% -0.34% -7.54% -3.95% 1.61% 1.95% -
  Horiz. % 90.93% 91.68% 92.00% 99.50% 103.59% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 899.72 877.32 935.79 967.77 991.48 1,025.95 1,107.86 -12.94%
  QoQ % 2.55% -6.25% -3.30% -2.39% -3.36% -7.39% -
  Horiz. % 81.21% 79.19% 84.47% 87.35% 89.50% 92.61% 100.00%
EPS 22.18 11.66 18.19 31.35 16.34 24.45 25.18 -8.10%
  QoQ % 90.22% -35.90% -41.98% 91.86% -33.17% -2.90% -
  Horiz. % 88.09% 46.31% 72.24% 124.50% 64.89% 97.10% 100.00%
DPS 0.00 0.00 13.70 0.00 0.00 0.00 13.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.13% 0.00% 0.00% 0.00% 100.00%
NAPS 13.1266 13.2624 13.3304 14.4763 15.1307 14.8986 14.6258 -6.95%
  QoQ % -1.02% -0.51% -7.92% -4.32% 1.56% 1.87% -
  Horiz. % 89.75% 90.68% 91.14% 98.98% 103.45% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 15.6800 16.7000 16.9800 16.6800 17.0000 17.9000 18.1000 -
P/RPS 1.59 1.74 1.66 1.58 1.58 1.61 1.51 3.50%
  QoQ % -8.62% 4.82% 5.06% 0.00% -1.86% 6.62% -
  Horiz. % 105.30% 115.23% 109.93% 104.64% 104.64% 106.62% 100.00%
P/EPS 64.30 130.56 85.24 48.78 95.75 67.41 66.26 -1.98%
  QoQ % -50.75% 53.17% 74.74% -49.05% 42.04% 1.74% -
  Horiz. % 97.04% 197.04% 128.64% 73.62% 144.51% 101.74% 100.00%
EY 1.56 0.77 1.17 2.05 1.04 1.48 1.51 2.19%
  QoQ % 102.60% -34.19% -42.93% 97.12% -29.73% -1.99% -
  Horiz. % 103.31% 50.99% 77.48% 135.76% 68.87% 98.01% 100.00%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.02% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.09 1.15 1.16 1.06 1.03 1.11 1.14 -2.94%
  QoQ % -5.22% -0.86% 9.43% 2.91% -7.21% -2.63% -
  Horiz. % 95.61% 100.88% 101.75% 92.98% 90.35% 97.37% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 20/08/19 15/05/19 18/02/19 14/11/18 14/08/18 16/05/18 -
Price 15.4000 16.0000 16.8000 17.2200 16.8600 17.2800 18.4000 -
P/RPS 1.56 1.66 1.64 1.63 1.57 1.55 1.53 1.30%
  QoQ % -6.02% 1.22% 0.61% 3.82% 1.29% 1.31% -
  Horiz. % 101.96% 108.50% 107.19% 106.54% 102.61% 101.31% 100.00%
P/EPS 63.16 125.09 84.34 50.36 94.96 65.08 67.36 -4.20%
  QoQ % -49.51% 48.32% 67.47% -46.97% 45.91% -3.38% -
  Horiz. % 93.76% 185.70% 125.21% 74.76% 140.97% 96.62% 100.00%
EY 1.58 0.80 1.19 1.99 1.05 1.54 1.48 4.45%
  QoQ % 97.50% -32.77% -40.20% 89.52% -31.82% 4.05% -
  Horiz. % 106.76% 54.05% 80.41% 134.46% 70.95% 104.05% 100.00%
DY 0.00 0.00 0.89 0.00 0.00 0.00 0.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.54% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.10 1.15 1.09 1.03 1.07 1.16 -5.24%
  QoQ % -2.73% -4.35% 5.50% 5.83% -3.74% -7.76% -
  Horiz. % 92.24% 94.83% 99.14% 93.97% 88.79% 92.24% 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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers