Highlights

[BKAWAN] QoQ Quarter Result on 2016-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 14-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     1.44%    YoY -     -49.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,301,592 5,012,875 5,603,935 5,629,920 4,661,089 4,043,453 3,814,450 24.52%
  QoQ % 5.76% -10.55% -0.46% 20.79% 15.27% 6.00% -
  Horiz. % 138.99% 131.42% 146.91% 147.59% 122.20% 106.00% 100.00%
PBT 422,597 248,030 437,701 513,803 257,932 357,505 268,488 35.27%
  QoQ % 70.38% -43.33% -14.81% 99.20% -27.85% 33.15% -
  Horiz. % 157.40% 92.38% 163.02% 191.37% 96.07% 133.15% 100.00%
Tax -123,235 -93,336 -102,552 -104,285 164,627 -59,189 -62,761 56.74%
  QoQ % -32.03% 8.99% 1.66% -163.35% 378.14% 5.69% -
  Horiz. % 196.36% 148.72% 163.40% 166.16% -262.31% 94.31% 100.00%
NP 299,362 154,694 335,149 409,518 422,559 298,316 205,727 28.38%
  QoQ % 93.52% -53.84% -18.16% -3.09% 41.65% 45.01% -
  Horiz. % 145.51% 75.19% 162.91% 199.06% 205.40% 145.01% 100.00%
NP to SH 145,009 80,779 163,315 197,543 194,734 148,473 94,435 33.06%
  QoQ % 79.51% -50.54% -17.33% 1.44% 31.16% 57.22% -
  Horiz. % 153.55% 85.54% 172.94% 209.18% 206.21% 157.22% 100.00%
Tax Rate 29.16 % 37.63 % 23.43 % 20.30 % -63.83 % 16.56 % 23.38 % 15.85%
  QoQ % -22.51% 60.61% 15.42% 131.80% -485.45% -29.17% -
  Horiz. % 124.72% 160.95% 100.21% 86.83% -273.01% 70.83% 100.00%
Total Cost 5,002,230 4,858,181 5,268,786 5,220,402 4,238,530 3,745,137 3,608,723 24.30%
  QoQ % 2.97% -7.79% 0.93% 23.17% 13.17% 3.78% -
  Horiz. % 138.61% 134.62% 146.00% 144.66% 117.45% 103.78% 100.00%
Net Worth 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 11.38%
  QoQ % 1.63% -0.28% 2.76% 5.97% 5.80% 0.68% -
  Horiz. % 117.56% 115.68% 116.00% 112.88% 106.53% 100.68% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 181,845 - 60,723 - 162,278 - 60,899 107.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 298.60% 0.00% 99.71% 0.00% 266.47% 0.00% 100.00%
Div Payout % 125.40 % - % 37.18 % - % 83.33 % - % 64.49 % 55.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 194.45% 0.00% 57.65% 0.00% 129.21% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 11.38%
  QoQ % 1.63% -0.28% 2.76% 5.97% 5.80% 0.68% -
  Horiz. % 117.56% 115.68% 116.00% 112.88% 106.53% 100.68% 100.00%
NOSH 404,102 404,449 404,826 405,084 405,695 405,885 405,997 -0.31%
  QoQ % -0.09% -0.09% -0.06% -0.15% -0.05% -0.03% -
  Horiz. % 99.53% 99.62% 99.71% 99.78% 99.93% 99.97% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.65 % 3.09 % 5.98 % 7.27 % 9.07 % 7.38 % 5.39 % 3.19%
  QoQ % 82.85% -48.33% -17.74% -19.85% 22.90% 36.92% -
  Horiz. % 104.82% 57.33% 110.95% 134.88% 168.27% 136.92% 100.00%
ROE 2.16 % 1.22 % 2.46 % 3.06 % 3.20 % 2.58 % 1.65 % 19.65%
  QoQ % 77.05% -50.41% -19.61% -4.38% 24.03% 56.36% -
  Horiz. % 130.91% 73.94% 149.09% 185.45% 193.94% 156.36% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,311.94 1,239.43 1,384.28 1,389.82 1,148.91 996.20 939.53 24.91%
  QoQ % 5.85% -10.46% -0.40% 20.97% 15.33% 6.03% -
  Horiz. % 139.64% 131.92% 147.34% 147.93% 122.29% 106.03% 100.00%
EPS 35.88 19.97 40.34 48.77 48.00 36.58 23.26 33.47%
  QoQ % 79.67% -50.50% -17.29% 1.60% 31.22% 57.27% -
  Horiz. % 154.26% 85.86% 173.43% 209.67% 206.36% 157.27% 100.00%
DPS 45.00 0.00 15.00 0.00 40.00 0.00 15.00 107.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 100.00% 0.00% 266.67% 0.00% 100.00%
NAPS 16.6300 16.3500 16.3800 15.9300 15.0100 14.1800 14.0800 11.72%
  QoQ % 1.71% -0.18% 2.82% 6.13% 5.85% 0.71% -
  Horiz. % 118.11% 116.12% 116.34% 113.14% 106.61% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,216.10 1,149.87 1,285.45 1,291.41 1,069.18 927.50 874.97 24.52%
  QoQ % 5.76% -10.55% -0.46% 20.79% 15.28% 6.00% -
  Horiz. % 138.99% 131.42% 146.91% 147.59% 122.20% 106.00% 100.00%
EPS 33.26 18.53 37.46 45.31 44.67 34.06 21.66 33.06%
  QoQ % 79.49% -50.53% -17.33% 1.43% 31.15% 57.25% -
  Horiz. % 153.55% 85.55% 172.95% 209.19% 206.23% 157.25% 100.00%
DPS 41.71 0.00 13.93 0.00 37.22 0.00 13.97 107.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 298.57% 0.00% 99.71% 0.00% 266.43% 0.00% 100.00%
NAPS 15.4151 15.1685 15.2105 14.8021 13.9683 13.2021 13.1126 11.38%
  QoQ % 1.63% -0.28% 2.76% 5.97% 5.80% 0.68% -
  Horiz. % 117.56% 115.68% 116.00% 112.88% 106.53% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 19.1200 18.9000 19.3800 18.4000 18.1800 17.8000 18.3000 -
P/RPS 1.46 1.52 1.40 1.32 1.58 1.79 1.95 -17.53%
  QoQ % -3.95% 8.57% 6.06% -16.46% -11.73% -8.21% -
  Horiz. % 74.87% 77.95% 71.79% 67.69% 81.03% 91.79% 100.00%
P/EPS 53.28 94.63 48.04 37.73 37.88 48.66 78.68 -22.87%
  QoQ % -43.70% 96.98% 27.33% -0.40% -22.15% -38.15% -
  Horiz. % 67.72% 120.27% 61.06% 47.95% 48.14% 61.85% 100.00%
EY 1.88 1.06 2.08 2.65 2.64 2.06 1.27 29.86%
  QoQ % 77.36% -49.04% -21.51% 0.38% 28.16% 62.20% -
  Horiz. % 148.03% 83.46% 163.78% 208.66% 207.87% 162.20% 100.00%
DY 2.35 0.00 0.77 0.00 2.20 0.00 0.82 101.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 286.59% 0.00% 93.90% 0.00% 268.29% 0.00% 100.00%
P/NAPS 1.15 1.16 1.18 1.16 1.21 1.26 1.30 -7.84%
  QoQ % -0.86% -1.69% 1.72% -4.13% -3.97% -3.08% -
  Horiz. % 88.46% 89.23% 90.77% 89.23% 93.08% 96.92% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 -
Price 19.8000 19.0000 18.4000 19.8000 18.3000 17.9600 17.6200 -
P/RPS 1.51 1.53 1.33 1.42 1.59 1.80 1.88 -13.58%
  QoQ % -1.31% 15.04% -6.34% -10.69% -11.67% -4.26% -
  Horiz. % 80.32% 81.38% 70.74% 75.53% 84.57% 95.74% 100.00%
P/EPS 55.18 95.13 45.61 40.60 38.13 49.10 75.75 -19.03%
  QoQ % -42.00% 108.57% 12.34% 6.48% -22.34% -35.18% -
  Horiz. % 72.84% 125.58% 60.21% 53.60% 50.34% 64.82% 100.00%
EY 1.81 1.05 2.19 2.46 2.62 2.04 1.32 23.40%
  QoQ % 72.38% -52.05% -10.98% -6.11% 28.43% 54.55% -
  Horiz. % 137.12% 79.55% 165.91% 186.36% 198.48% 154.55% 100.00%
DY 2.27 0.00 0.82 0.00 2.19 0.00 0.85 92.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 267.06% 0.00% 96.47% 0.00% 257.65% 0.00% 100.00%
P/NAPS 1.19 1.16 1.12 1.24 1.22 1.27 1.25 -3.22%
  QoQ % 2.59% 3.57% -9.68% 1.64% -3.94% 1.60% -
  Horiz. % 95.20% 92.80% 89.60% 99.20% 97.60% 101.60% 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. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers