Highlights

[BKAWAN] QoQ Quarter Result on 2019-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Mar-2019  [#2]
Profit Trend QoQ -     -41.98%    YoY -     -27.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,206,104 3,922,332 3,824,675 4,079,585 4,218,999 4,322,368 4,472,625 -4.00%
  QoQ % 7.23% 2.55% -6.25% -3.30% -2.39% -3.36% -
  Horiz. % 94.04% 87.70% 85.51% 91.21% 94.33% 96.64% 100.00%
PBT 293,752 266,056 81,679 218,728 362,830 198,596 268,904 6.05%
  QoQ % 10.41% 225.73% -62.66% -39.72% 82.70% -26.15% -
  Horiz. % 109.24% 98.94% 30.37% 81.34% 134.93% 73.85% 100.00%
Tax -76,365 -56,219 -21,578 -52,170 -71,904 -71,113 -78,642 -1.93%
  QoQ % -35.83% -160.54% 58.64% 27.44% -1.11% 9.57% -
  Horiz. % 97.10% 71.49% 27.44% 66.34% 91.43% 90.43% 100.00%
NP 217,387 209,837 60,101 166,558 290,926 127,483 190,262 9.27%
  QoQ % 3.60% 249.14% -63.92% -42.75% 128.21% -33.00% -
  Horiz. % 114.26% 110.29% 31.59% 87.54% 152.91% 67.00% 100.00%
NP to SH 103,432 96,701 50,826 79,288 136,667 71,237 106,588 -1.98%
  QoQ % 6.96% 90.26% -35.90% -41.98% 91.85% -33.17% -
  Horiz. % 97.04% 90.72% 47.68% 74.39% 128.22% 66.83% 100.00%
Tax Rate 26.00 % 21.13 % 26.42 % 23.85 % 19.82 % 35.81 % 29.25 % -7.53%
  QoQ % 23.05% -20.02% 10.78% 20.33% -44.65% 22.43% -
  Horiz. % 88.89% 72.24% 90.32% 81.54% 67.76% 122.43% 100.00%
Total Cost 3,988,717 3,712,495 3,764,574 3,913,027 3,928,073 4,194,885 4,282,363 -4.61%
  QoQ % 7.44% -1.38% -3.79% -0.38% -6.36% -2.04% -
  Horiz. % 93.14% 86.69% 87.91% 91.38% 91.73% 97.96% 100.00%
Net Worth 5,619,081 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 -9.18%
  QoQ % -1.81% -1.02% -0.51% -7.92% -4.33% 1.56% -
  Horiz. % 86.51% 88.11% 89.02% 89.47% 97.17% 101.56% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 59,706 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 75.30 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,619,081 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 -9.18%
  QoQ % -1.81% -1.02% -0.51% -7.92% -4.33% 1.56% -
  Horiz. % 86.51% 88.11% 89.02% 89.47% 97.17% 101.56% 100.00%
NOSH 392,394 396,572 397,371 398,042 399,680 401,232 401,426 -1.50%
  QoQ % -1.05% -0.20% -0.17% -0.41% -0.39% -0.05% -
  Horiz. % 97.75% 98.79% 98.99% 99.16% 99.57% 99.95% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.17 % 5.35 % 1.57 % 4.08 % 6.90 % 2.95 % 4.25 % 13.91%
  QoQ % -3.36% 240.76% -61.52% -40.87% 133.90% -30.59% -
  Horiz. % 121.65% 125.88% 36.94% 96.00% 162.35% 69.41% 100.00%
ROE 1.84 % 1.69 % 0.88 % 1.36 % 2.17 % 1.08 % 1.64 % 7.95%
  QoQ % 8.88% 92.05% -35.29% -37.33% 100.93% -34.15% -
  Horiz. % 112.20% 103.05% 53.66% 82.93% 132.32% 65.85% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,071.91 989.06 962.49 1,024.91 1,055.59 1,077.27 1,114.18 -2.54%
  QoQ % 8.38% 2.76% -6.09% -2.91% -2.01% -3.31% -
  Horiz. % 96.21% 88.77% 86.39% 91.99% 94.74% 96.69% 100.00%
EPS 26.36 24.38 12.79 19.92 34.19 17.75 26.55 -0.48%
  QoQ % 8.12% 90.62% -35.79% -41.74% 92.62% -33.15% -
  Horiz. % 99.28% 91.83% 48.17% 75.03% 128.78% 66.85% 100.00%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 14.3200 14.4300 14.5500 14.6000 15.7900 16.4400 16.1800 -7.80%
  QoQ % -0.76% -0.82% -0.34% -7.54% -3.95% 1.61% -
  Horiz. % 88.50% 89.18% 89.93% 90.23% 97.59% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 948.03 884.07 862.06 919.52 950.94 974.24 1,008.11 -4.00%
  QoQ % 7.23% 2.55% -6.25% -3.30% -2.39% -3.36% -
  Horiz. % 94.04% 87.70% 85.51% 91.21% 94.33% 96.64% 100.00%
EPS 23.31 21.80 11.46 17.87 30.80 16.06 24.02 -1.98%
  QoQ % 6.93% 90.23% -35.87% -41.98% 91.78% -33.14% -
  Horiz. % 97.04% 90.76% 47.71% 74.40% 128.23% 66.86% 100.00%
DPS 0.00 0.00 0.00 13.46 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 12.6651 12.8983 13.0318 13.0986 14.2245 14.8676 14.6396 -9.18%
  QoQ % -1.81% -1.02% -0.51% -7.92% -4.33% 1.56% -
  Horiz. % 86.51% 88.11% 89.02% 89.47% 97.16% 101.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 17.4400 15.6800 16.7000 16.9800 16.6800 17.0000 17.9000 -
P/RPS 1.63 1.59 1.74 1.66 1.58 1.58 1.61 0.82%
  QoQ % 2.52% -8.62% 4.82% 5.06% 0.00% -1.86% -
  Horiz. % 101.24% 98.76% 108.07% 103.11% 98.14% 98.14% 100.00%
P/EPS 66.16 64.30 130.56 85.24 48.78 95.75 67.41 -1.24%
  QoQ % 2.89% -50.75% 53.17% 74.74% -49.05% 42.04% -
  Horiz. % 98.15% 95.39% 193.68% 126.45% 72.36% 142.04% 100.00%
EY 1.51 1.56 0.77 1.17 2.05 1.04 1.48 1.34%
  QoQ % -3.21% 102.60% -34.19% -42.93% 97.12% -29.73% -
  Horiz. % 102.03% 105.41% 52.03% 79.05% 138.51% 70.27% 100.00%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.22 1.09 1.15 1.16 1.06 1.03 1.11 6.48%
  QoQ % 11.93% -5.22% -0.86% 9.43% 2.91% -7.21% -
  Horiz. % 109.91% 98.20% 103.60% 104.50% 95.50% 92.79% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 17/02/20 19/11/19 20/08/19 15/05/19 18/02/19 14/11/18 14/08/18 -
Price 16.2200 15.4000 16.0000 16.8000 17.2200 16.8600 17.2800 -
P/RPS 1.51 1.56 1.66 1.64 1.63 1.57 1.55 -1.72%
  QoQ % -3.21% -6.02% 1.22% 0.61% 3.82% 1.29% -
  Horiz. % 97.42% 100.65% 107.10% 105.81% 105.16% 101.29% 100.00%
P/EPS 61.53 63.16 125.09 84.34 50.36 94.96 65.08 -3.66%
  QoQ % -2.58% -49.51% 48.32% 67.47% -46.97% 45.91% -
  Horiz. % 94.55% 97.05% 192.21% 129.59% 77.38% 145.91% 100.00%
EY 1.63 1.58 0.80 1.19 1.99 1.05 1.54 3.85%
  QoQ % 3.16% 97.50% -32.77% -40.20% 89.52% -31.82% -
  Horiz. % 105.84% 102.60% 51.95% 77.27% 129.22% 68.18% 100.00%
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.13 1.07 1.10 1.15 1.09 1.03 1.07 3.69%
  QoQ % 5.61% -2.73% -4.35% 5.50% 5.83% -3.74% -
  Horiz. % 105.61% 100.00% 102.80% 107.48% 101.87% 96.26% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS