Highlights

[BKAWAN] QoQ 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 -     22.68%    YoY -     -9.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 4,322,368 4,472,625 4,829,718 5,341,646 5,301,592 5,012,875 5,603,935 -15.88%
  QoQ % -3.36% -7.39% -9.58% 0.76% 5.76% -10.55% -
  Horiz. % 77.13% 79.81% 86.18% 95.32% 94.60% 89.45% 100.00%
PBT 198,596 268,904 322,445 486,760 422,597 248,030 437,701 -40.92%
  QoQ % -26.15% -16.60% -33.76% 15.18% 70.38% -43.33% -
  Horiz. % 45.37% 61.44% 73.67% 111.21% 96.55% 56.67% 100.00%
Tax -71,113 -78,642 -91,664 -109,605 -123,235 -93,336 -102,552 -21.64%
  QoQ % 9.57% 14.21% 16.37% 11.06% -32.03% 8.99% -
  Horiz. % 69.34% 76.68% 89.38% 106.88% 120.17% 91.01% 100.00%
NP 127,483 190,262 230,781 377,155 299,362 154,694 335,149 -47.47%
  QoQ % -33.00% -17.56% -38.81% 25.99% 93.52% -53.84% -
  Horiz. % 38.04% 56.77% 68.86% 112.53% 89.32% 46.16% 100.00%
NP to SH 71,237 106,588 109,752 177,899 145,009 80,779 163,315 -42.46%
  QoQ % -33.17% -2.88% -38.31% 22.68% 79.51% -50.54% -
  Horiz. % 43.62% 65.27% 67.20% 108.93% 88.79% 49.46% 100.00%
Tax Rate 35.81 % 29.25 % 28.43 % 22.52 % 29.16 % 37.63 % 23.43 % 32.65%
  QoQ % 22.43% 2.88% 26.24% -22.77% -22.51% 60.61% -
  Horiz. % 152.84% 124.84% 121.34% 96.12% 124.46% 160.61% 100.00%
Total Cost 4,194,885 4,282,363 4,598,937 4,964,491 5,002,230 4,858,181 5,268,786 -14.09%
  QoQ % -2.04% -6.88% -7.36% -0.75% 2.97% -7.79% -
  Horiz. % 79.62% 81.28% 87.29% 94.22% 94.94% 92.21% 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 - - 60,265 - 181,845 - 60,723 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 147.69% 0.00% 337.28% 0.00% 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 2.95 % 4.25 % 4.78 % 7.06 % 5.65 % 3.09 % 5.98 % -37.54%
  QoQ % -30.59% -11.09% -32.29% 24.96% 82.85% -48.33% -
  Horiz. % 49.33% 71.07% 79.93% 118.06% 94.48% 51.67% 100.00%
ROE 1.08 % 1.64 % 1.72 % 2.68 % 2.16 % 1.22 % 2.46 % -42.21%
  QoQ % -34.15% -4.65% -35.82% 24.07% 77.05% -50.41% -
  Horiz. % 43.90% 66.67% 69.92% 108.94% 87.80% 49.59% 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 1,077.27 1,114.18 1,202.10 1,327.37 1,311.94 1,239.43 1,384.28 -15.38%
  QoQ % -3.31% -7.31% -9.44% 1.18% 5.85% -10.46% -
  Horiz. % 77.82% 80.49% 86.84% 95.89% 94.77% 89.54% 100.00%
EPS 17.75 26.55 27.32 44.21 35.88 19.97 40.34 -42.12%
  QoQ % -33.15% -2.82% -38.20% 23.22% 79.67% -50.50% -
  Horiz. % 44.00% 65.82% 67.72% 109.59% 88.94% 49.50% 100.00%
DPS 0.00 0.00 15.00 0.00 45.00 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% 300.00% 0.00% 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 - 435,951
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 991.48 1,025.95 1,107.86 1,225.29 1,216.10 1,149.87 1,285.45 -15.88%
  QoQ % -3.36% -7.39% -9.58% 0.76% 5.76% -10.55% -
  Horiz. % 77.13% 79.81% 86.18% 95.32% 94.61% 89.45% 100.00%
EPS 16.34 24.45 25.18 40.81 33.26 18.53 37.46 -42.45%
  QoQ % -33.17% -2.90% -38.30% 22.70% 79.49% -50.53% -
  Horiz. % 43.62% 65.27% 67.22% 108.94% 88.79% 49.47% 100.00%
DPS 0.00 0.00 13.82 0.00 41.71 0.00 13.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.21% 0.00% 299.43% 0.00% 100.00%
NAPS 15.1307 14.8986 14.6258 15.2218 15.4151 15.1685 15.2105 -0.35%
  QoQ % 1.56% 1.87% -3.92% -1.25% 1.63% -0.28% -
  Horiz. % 99.48% 97.95% 96.16% 100.07% 101.35% 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 1.58 1.61 1.51 1.48 1.46 1.52 1.40 8.39%
  QoQ % -1.86% 6.62% 2.03% 1.37% -3.95% 8.57% -
  Horiz. % 112.86% 115.00% 107.86% 105.71% 104.29% 108.57% 100.00%
P/EPS 95.75 67.41 66.26 44.34 53.28 94.63 48.04 58.31%
  QoQ % 42.04% 1.74% 49.44% -16.78% -43.70% 96.98% -
  Horiz. % 199.31% 140.32% 137.93% 92.30% 110.91% 196.98% 100.00%
EY 1.04 1.48 1.51 2.26 1.88 1.06 2.08 -36.98%
  QoQ % -29.73% -1.99% -33.19% 20.21% 77.36% -49.04% -
  Horiz. % 50.00% 71.15% 72.60% 108.65% 90.38% 50.96% 100.00%
DY 0.00 0.00 0.83 0.00 2.35 0.00 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.79% 0.00% 305.19% 0.00% 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 1.57 1.55 1.53 1.47 1.51 1.53 1.33 11.68%
  QoQ % 1.29% 1.31% 4.08% -2.65% -1.31% 15.04% -
  Horiz. % 118.05% 116.54% 115.04% 110.53% 113.53% 115.04% 100.00%
P/EPS 94.96 65.08 67.36 44.07 55.18 95.13 45.61 62.98%
  QoQ % 45.91% -3.38% 52.85% -20.13% -42.00% 108.57% -
  Horiz. % 208.20% 142.69% 147.69% 96.62% 120.98% 208.57% 100.00%
EY 1.05 1.54 1.48 2.27 1.81 1.05 2.19 -38.71%
  QoQ % -31.82% 4.05% -34.80% 25.41% 72.38% -52.05% -
  Horiz. % 47.95% 70.32% 67.58% 103.65% 82.65% 47.95% 100.00%
DY 0.00 0.00 0.82 0.00 2.27 0.00 0.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 276.83% 0.00% 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.
 


 

193  278  571  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.375-0.015 
 HSI-H6R 0.385+0.02 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.31+0.015 
 HOMERIZ-WB 0.28-0.025 
 VELESTO-WA 0.13-0.015 
Partners & Brokers