Highlights

[BKAWAN] QoQ Quarter Result on 2017-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     -17.33%    YoY -     72.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,341,646 5,301,592 5,012,875 5,603,935 5,629,920 4,661,089 4,043,453 20.34%
  QoQ % 0.76% 5.76% -10.55% -0.46% 20.79% 15.27% -
  Horiz. % 132.11% 131.12% 123.98% 138.59% 139.24% 115.27% 100.00%
PBT 486,760 422,597 248,030 437,701 513,803 257,932 357,505 22.78%
  QoQ % 15.18% 70.38% -43.33% -14.81% 99.20% -27.85% -
  Horiz. % 136.15% 118.21% 69.38% 122.43% 143.72% 72.15% 100.00%
Tax -109,605 -123,235 -93,336 -102,552 -104,285 164,627 -59,189 50.63%
  QoQ % 11.06% -32.03% 8.99% 1.66% -163.35% 378.14% -
  Horiz. % 185.18% 208.21% 157.69% 173.26% 176.19% -278.14% 100.00%
NP 377,155 299,362 154,694 335,149 409,518 422,559 298,316 16.87%
  QoQ % 25.99% 93.52% -53.84% -18.16% -3.09% 41.65% -
  Horiz. % 126.43% 100.35% 51.86% 112.35% 137.28% 141.65% 100.00%
NP to SH 177,899 145,009 80,779 163,315 197,543 194,734 148,473 12.77%
  QoQ % 22.68% 79.51% -50.54% -17.33% 1.44% 31.16% -
  Horiz. % 119.82% 97.67% 54.41% 110.00% 133.05% 131.16% 100.00%
Tax Rate 22.52 % 29.16 % 37.63 % 23.43 % 20.30 % -63.83 % 16.56 % 22.68%
  QoQ % -22.77% -22.51% 60.61% 15.42% 131.80% -485.45% -
  Horiz. % 135.99% 176.09% 227.23% 141.49% 122.58% -385.45% 100.00%
Total Cost 4,964,491 5,002,230 4,858,181 5,268,786 5,220,402 4,238,530 3,745,137 20.61%
  QoQ % -0.75% 2.97% -7.79% 0.93% 23.17% 13.17% -
  Horiz. % 132.56% 133.57% 129.72% 140.68% 139.39% 113.17% 100.00%
Net Worth 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 9.93%
  QoQ % -1.25% 1.63% -0.28% 2.76% 5.97% 5.80% -
  Horiz. % 115.30% 116.76% 114.90% 115.21% 112.12% 105.80% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 181,845 - 60,723 - 162,278 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.06% 0.00% 37.42% 0.00% 100.00% -
Div Payout % - % 125.40 % - % 37.18 % - % 83.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.49% 0.00% 44.62% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 9.93%
  QoQ % -1.25% 1.63% -0.28% 2.76% 5.97% 5.80% -
  Horiz. % 115.30% 116.76% 114.90% 115.21% 112.12% 105.80% 100.00%
NOSH 402,423 404,102 404,449 404,826 405,084 405,695 405,885 -0.57%
  QoQ % -0.42% -0.09% -0.09% -0.06% -0.15% -0.05% -
  Horiz. % 99.15% 99.56% 99.65% 99.74% 99.80% 99.95% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.06 % 5.65 % 3.09 % 5.98 % 7.27 % 9.07 % 7.38 % -2.90%
  QoQ % 24.96% 82.85% -48.33% -17.74% -19.85% 22.90% -
  Horiz. % 95.66% 76.56% 41.87% 81.03% 98.51% 122.90% 100.00%
ROE 2.68 % 2.16 % 1.22 % 2.46 % 3.06 % 3.20 % 2.58 % 2.56%
  QoQ % 24.07% 77.05% -50.41% -19.61% -4.38% 24.03% -
  Horiz. % 103.88% 83.72% 47.29% 95.35% 118.60% 124.03% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,327.37 1,311.94 1,239.43 1,384.28 1,389.82 1,148.91 996.20 21.02%
  QoQ % 1.18% 5.85% -10.46% -0.40% 20.97% 15.33% -
  Horiz. % 133.24% 131.69% 124.42% 138.96% 139.51% 115.33% 100.00%
EPS 44.21 35.88 19.97 40.34 48.77 48.00 36.58 13.42%
  QoQ % 23.22% 79.67% -50.50% -17.29% 1.60% 31.22% -
  Horiz. % 120.86% 98.09% 54.59% 110.28% 133.32% 131.22% 100.00%
DPS 0.00 45.00 0.00 15.00 0.00 40.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.50% 0.00% 37.50% 0.00% 100.00% -
NAPS 16.4900 16.6300 16.3500 16.3800 15.9300 15.0100 14.1800 10.55%
  QoQ % -0.84% 1.71% -0.18% 2.82% 6.13% 5.85% -
  Horiz. % 116.29% 117.28% 115.30% 115.51% 112.34% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,225.29 1,216.10 1,149.87 1,285.45 1,291.41 1,069.18 927.50 20.34%
  QoQ % 0.76% 5.76% -10.55% -0.46% 20.79% 15.28% -
  Horiz. % 132.11% 131.12% 123.98% 138.59% 139.24% 115.28% 100.00%
EPS 40.81 33.26 18.53 37.46 45.31 44.67 34.06 12.77%
  QoQ % 22.70% 79.49% -50.53% -17.33% 1.43% 31.15% -
  Horiz. % 119.82% 97.65% 54.40% 109.98% 133.03% 131.15% 100.00%
DPS 0.00 41.71 0.00 13.93 0.00 37.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.06% 0.00% 37.43% 0.00% 100.00% -
NAPS 15.2218 15.4151 15.1685 15.2105 14.8021 13.9683 13.2021 9.93%
  QoQ % -1.25% 1.63% -0.28% 2.76% 5.97% 5.80% -
  Horiz. % 115.30% 116.76% 114.89% 115.21% 112.12% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 19.6000 19.1200 18.9000 19.3800 18.4000 18.1800 17.8000 -
P/RPS 1.48 1.46 1.52 1.40 1.32 1.58 1.79 -11.88%
  QoQ % 1.37% -3.95% 8.57% 6.06% -16.46% -11.73% -
  Horiz. % 82.68% 81.56% 84.92% 78.21% 73.74% 88.27% 100.00%
P/EPS 44.34 53.28 94.63 48.04 37.73 37.88 48.66 -5.99%
  QoQ % -16.78% -43.70% 96.98% 27.33% -0.40% -22.15% -
  Horiz. % 91.12% 109.49% 194.47% 98.73% 77.54% 77.85% 100.00%
EY 2.26 1.88 1.06 2.08 2.65 2.64 2.06 6.35%
  QoQ % 20.21% 77.36% -49.04% -21.51% 0.38% 28.16% -
  Horiz. % 109.71% 91.26% 51.46% 100.97% 128.64% 128.16% 100.00%
DY 0.00 2.35 0.00 0.77 0.00 2.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.82% 0.00% 35.00% 0.00% 100.00% -
P/NAPS 1.19 1.15 1.16 1.18 1.16 1.21 1.26 -3.73%
  QoQ % 3.48% -0.86% -1.69% 1.72% -4.13% -3.97% -
  Horiz. % 94.44% 91.27% 92.06% 93.65% 92.06% 96.03% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 -
Price 19.4800 19.8000 19.0000 18.4000 19.8000 18.3000 17.9600 -
P/RPS 1.47 1.51 1.53 1.33 1.42 1.59 1.80 -12.60%
  QoQ % -2.65% -1.31% 15.04% -6.34% -10.69% -11.67% -
  Horiz. % 81.67% 83.89% 85.00% 73.89% 78.89% 88.33% 100.00%
P/EPS 44.07 55.18 95.13 45.61 40.60 38.13 49.10 -6.93%
  QoQ % -20.13% -42.00% 108.57% 12.34% 6.48% -22.34% -
  Horiz. % 89.76% 112.38% 193.75% 92.89% 82.69% 77.66% 100.00%
EY 2.27 1.81 1.05 2.19 2.46 2.62 2.04 7.36%
  QoQ % 25.41% 72.38% -52.05% -10.98% -6.11% 28.43% -
  Horiz. % 111.27% 88.73% 51.47% 107.35% 120.59% 128.43% 100.00%
DY 0.00 2.27 0.00 0.82 0.00 2.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.65% 0.00% 37.44% 0.00% 100.00% -
P/NAPS 1.18 1.19 1.16 1.12 1.24 1.22 1.27 -4.77%
  QoQ % -0.84% 2.59% 3.57% -9.68% 1.64% -3.94% -
  Horiz. % 92.91% 93.70% 91.34% 88.19% 97.64% 96.06% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers