Highlights

[BKAWAN] QoQ Quarter Result on 2018-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -38.31%    YoY -     -32.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,218,999 4,322,368 4,472,625 4,829,718 5,341,646 5,301,592 5,012,875 -10.83%
  QoQ % -2.39% -3.36% -7.39% -9.58% 0.76% 5.76% -
  Horiz. % 84.16% 86.23% 89.22% 96.35% 106.56% 105.76% 100.00%
PBT 362,830 198,596 268,904 322,445 486,760 422,597 248,030 28.78%
  QoQ % 82.70% -26.15% -16.60% -33.76% 15.18% 70.38% -
  Horiz. % 146.28% 80.07% 108.42% 130.00% 196.25% 170.38% 100.00%
Tax -71,904 -71,113 -78,642 -91,664 -109,605 -123,235 -93,336 -15.92%
  QoQ % -1.11% 9.57% 14.21% 16.37% 11.06% -32.03% -
  Horiz. % 77.04% 76.19% 84.26% 98.21% 117.43% 132.03% 100.00%
NP 290,926 127,483 190,262 230,781 377,155 299,362 154,694 52.19%
  QoQ % 128.21% -33.00% -17.56% -38.81% 25.99% 93.52% -
  Horiz. % 188.07% 82.41% 122.99% 149.19% 243.81% 193.52% 100.00%
NP to SH 136,667 71,237 106,588 109,752 177,899 145,009 80,779 41.85%
  QoQ % 91.85% -33.17% -2.88% -38.31% 22.68% 79.51% -
  Horiz. % 169.19% 88.19% 131.95% 135.87% 220.23% 179.51% 100.00%
Tax Rate 19.82 % 35.81 % 29.25 % 28.43 % 22.52 % 29.16 % 37.63 % -34.70%
  QoQ % -44.65% 22.43% 2.88% 26.24% -22.77% -22.51% -
  Horiz. % 52.67% 95.16% 77.73% 75.55% 59.85% 77.49% 100.00%
Total Cost 3,928,073 4,194,885 4,282,363 4,598,937 4,964,491 5,002,230 4,858,181 -13.18%
  QoQ % -6.36% -2.04% -6.88% -7.36% -0.75% 2.97% -
  Horiz. % 80.85% 86.35% 88.15% 94.66% 102.19% 102.97% 100.00%
Net Worth 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 -3.06%
  QoQ % -4.33% 1.56% 1.87% -3.92% -1.25% 1.63% -
  Horiz. % 95.44% 99.75% 98.22% 96.42% 100.35% 101.63% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 60,265 - 181,845 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 33.14% 0.00% 100.00% -
Div Payout % - % - % - % 54.91 % - % 125.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 43.79% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 -3.06%
  QoQ % -4.33% 1.56% 1.87% -3.92% -1.25% 1.63% -
  Horiz. % 95.44% 99.75% 98.22% 96.42% 100.35% 101.63% 100.00%
NOSH 399,680 401,232 401,426 401,772 402,423 404,102 404,449 -0.79%
  QoQ % -0.39% -0.05% -0.09% -0.16% -0.42% -0.09% -
  Horiz. % 98.82% 99.20% 99.25% 99.34% 99.50% 99.91% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.90 % 2.95 % 4.25 % 4.78 % 7.06 % 5.65 % 3.09 % 70.59%
  QoQ % 133.90% -30.59% -11.09% -32.29% 24.96% 82.85% -
  Horiz. % 223.30% 95.47% 137.54% 154.69% 228.48% 182.85% 100.00%
ROE 2.17 % 1.08 % 1.64 % 1.72 % 2.68 % 2.16 % 1.22 % 46.65%
  QoQ % 100.93% -34.15% -4.65% -35.82% 24.07% 77.05% -
  Horiz. % 177.87% 88.52% 134.43% 140.98% 219.67% 177.05% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,055.59 1,077.27 1,114.18 1,202.10 1,327.37 1,311.94 1,239.43 -10.12%
  QoQ % -2.01% -3.31% -7.31% -9.44% 1.18% 5.85% -
  Horiz. % 85.17% 86.92% 89.89% 96.99% 107.10% 105.85% 100.00%
EPS 34.19 17.75 26.55 27.32 44.21 35.88 19.97 42.97%
  QoQ % 92.62% -33.15% -2.82% -38.20% 23.22% 79.67% -
  Horiz. % 171.21% 88.88% 132.95% 136.81% 221.38% 179.67% 100.00%
DPS 0.00 0.00 0.00 15.00 0.00 45.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 33.33% 0.00% 100.00% -
NAPS 15.7900 16.4400 16.1800 15.8700 16.4900 16.6300 16.3500 -2.29%
  QoQ % -3.95% 1.61% 1.95% -3.76% -0.84% 1.71% -
  Horiz. % 96.57% 100.55% 98.96% 97.06% 100.86% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 967.77 991.48 1,025.95 1,107.86 1,225.29 1,216.10 1,149.87 -10.83%
  QoQ % -2.39% -3.36% -7.39% -9.58% 0.76% 5.76% -
  Horiz. % 84.16% 86.23% 89.22% 96.35% 106.56% 105.76% 100.00%
EPS 31.35 16.34 24.45 25.18 40.81 33.26 18.53 41.85%
  QoQ % 91.86% -33.17% -2.90% -38.30% 22.70% 79.49% -
  Horiz. % 169.19% 88.18% 131.95% 135.89% 220.24% 179.49% 100.00%
DPS 0.00 0.00 0.00 13.82 0.00 41.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 33.13% 0.00% 100.00% -
NAPS 14.4763 15.1307 14.8986 14.6258 15.2218 15.4151 15.1685 -3.06%
  QoQ % -4.32% 1.56% 1.87% -3.92% -1.25% 1.63% -
  Horiz. % 95.44% 99.75% 98.22% 96.42% 100.35% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 16.6800 17.0000 17.9000 18.1000 19.6000 19.1200 18.9000 -
P/RPS 1.58 1.58 1.61 1.51 1.48 1.46 1.52 2.61%
  QoQ % 0.00% -1.86% 6.62% 2.03% 1.37% -3.95% -
  Horiz. % 103.95% 103.95% 105.92% 99.34% 97.37% 96.05% 100.00%
P/EPS 48.78 95.75 67.41 66.26 44.34 53.28 94.63 -35.63%
  QoQ % -49.05% 42.04% 1.74% 49.44% -16.78% -43.70% -
  Horiz. % 51.55% 101.18% 71.24% 70.02% 46.86% 56.30% 100.00%
EY 2.05 1.04 1.48 1.51 2.26 1.88 1.06 55.04%
  QoQ % 97.12% -29.73% -1.99% -33.19% 20.21% 77.36% -
  Horiz. % 193.40% 98.11% 139.62% 142.45% 213.21% 177.36% 100.00%
DY 0.00 0.00 0.00 0.83 0.00 2.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 35.32% 0.00% 100.00% -
P/NAPS 1.06 1.03 1.11 1.14 1.19 1.15 1.16 -5.82%
  QoQ % 2.91% -7.21% -2.63% -4.20% 3.48% -0.86% -
  Horiz. % 91.38% 88.79% 95.69% 98.28% 102.59% 99.14% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 14/11/18 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 -
Price 17.2200 16.8600 17.2800 18.4000 19.4800 19.8000 19.0000 -
P/RPS 1.63 1.57 1.55 1.53 1.47 1.51 1.53 4.30%
  QoQ % 3.82% 1.29% 1.31% 4.08% -2.65% -1.31% -
  Horiz. % 106.54% 102.61% 101.31% 100.00% 96.08% 98.69% 100.00%
P/EPS 50.36 94.96 65.08 67.36 44.07 55.18 95.13 -34.48%
  QoQ % -46.97% 45.91% -3.38% 52.85% -20.13% -42.00% -
  Horiz. % 52.94% 99.82% 68.41% 70.81% 46.33% 58.00% 100.00%
EY 1.99 1.05 1.54 1.48 2.27 1.81 1.05 52.97%
  QoQ % 89.52% -31.82% 4.05% -34.80% 25.41% 72.38% -
  Horiz. % 189.52% 100.00% 146.67% 140.95% 216.19% 172.38% 100.00%
DY 0.00 0.00 0.00 0.82 0.00 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 36.12% 0.00% 100.00% -
P/NAPS 1.09 1.03 1.07 1.16 1.18 1.19 1.16 -4.05%
  QoQ % 5.83% -3.74% -7.76% -1.69% -0.84% 2.59% -
  Horiz. % 93.97% 88.79% 92.24% 100.00% 101.72% 102.59% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers