Highlights

[BKAWAN] QoQ TTM 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 -     10.84%    YoY -     -3.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 21,260,048 21,548,322 20,907,819 19,938,397 18,148,912 16,969,251 16,350,165 19.07%
  QoQ % -1.34% 3.06% 4.86% 9.86% 6.95% 3.79% -
  Horiz. % 130.03% 131.79% 127.88% 121.95% 111.00% 103.79% 100.00%
PBT 1,595,088 1,622,131 1,457,466 1,566,941 1,397,728 1,822,586 1,832,158 -8.80%
  QoQ % -1.67% 11.30% -6.99% 12.11% -23.31% -0.52% -
  Horiz. % 87.06% 88.54% 79.55% 85.52% 76.29% 99.48% 100.00%
Tax -428,728 -423,408 -135,546 -101,399 -61,608 -45,691 -273,693 34.77%
  QoQ % -1.26% -212.37% -33.68% -64.59% -34.84% 83.31% -
  Horiz. % 156.65% 154.70% 49.52% 37.05% 22.51% 16.69% 100.00%
NP 1,166,360 1,198,723 1,321,920 1,465,542 1,336,120 1,776,895 1,558,465 -17.53%
  QoQ % -2.70% -9.32% -9.80% 9.69% -24.81% 14.02% -
  Horiz. % 74.84% 76.92% 84.82% 94.04% 85.73% 114.02% 100.00%
NP to SH 567,002 586,646 636,371 704,065 635,185 825,168 745,766 -16.66%
  QoQ % -3.35% -7.81% -9.61% 10.84% -23.02% 10.65% -
  Horiz. % 76.03% 78.66% 85.33% 94.41% 85.17% 110.65% 100.00%
Tax Rate 26.88 % 26.10 % 9.30 % 6.47 % 4.41 % 2.51 % 14.94 % 47.77%
  QoQ % 2.99% 180.65% 43.74% 46.71% 75.70% -83.20% -
  Horiz. % 179.92% 174.70% 62.25% 43.31% 29.52% 16.80% 100.00%
Total Cost 20,093,688 20,349,599 19,585,899 18,472,855 16,812,792 15,192,356 14,791,700 22.59%
  QoQ % -1.26% 3.90% 6.03% 9.87% 10.67% 2.71% -
  Horiz. % 135.84% 137.57% 132.41% 124.89% 113.66% 102.71% 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 242,569 242,569 223,002 223,002 223,177 223,177 203,536 12.37%
  QoQ % 0.00% 8.77% 0.00% -0.08% 0.00% 9.65% -
  Horiz. % 119.18% 119.18% 109.56% 109.56% 109.65% 109.65% 100.00%
Div Payout % 42.78 % 41.35 % 35.04 % 31.67 % 35.14 % 27.05 % 27.29 % 34.83%
  QoQ % 3.46% 18.01% 10.64% -9.87% 29.91% -0.88% -
  Horiz. % 156.76% 151.52% 128.40% 116.05% 128.77% 99.12% 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 5.49 % 5.56 % 6.32 % 7.35 % 7.36 % 10.47 % 9.53 % -30.70%
  QoQ % -1.26% -12.03% -14.01% -0.14% -29.70% 9.86% -
  Horiz. % 57.61% 58.34% 66.32% 77.12% 77.23% 109.86% 100.00%
ROE 8.54 % 8.73 % 9.62 % 10.62 % 9.84 % 13.55 % 12.96 % -24.22%
  QoQ % -2.18% -9.25% -9.42% 7.93% -27.38% 4.55% -
  Horiz. % 65.90% 67.36% 74.23% 81.94% 75.93% 104.55% 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 5,283.01 5,332.40 5,169.46 4,925.18 4,480.28 4,182.75 4,028.27 19.76%
  QoQ % -0.93% 3.15% 4.96% 9.93% 7.11% 3.83% -
  Horiz. % 131.15% 132.37% 128.33% 122.27% 111.22% 103.83% 100.00%
EPS 140.90 145.17 157.34 173.92 156.80 203.40 183.74 -16.18%
  QoQ % -2.94% -7.73% -9.53% 10.92% -22.91% 10.70% -
  Horiz. % 76.68% 79.01% 85.63% 94.66% 85.34% 110.70% 100.00%
DPS 60.00 60.00 55.00 55.00 55.00 55.00 50.00 12.89%
  QoQ % 0.00% 9.09% 0.00% 0.00% 0.00% 10.00% -
  Horiz. % 120.00% 120.00% 110.00% 110.00% 110.00% 110.00% 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 - 443,665
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4,791.91 4,856.88 4,712.51 4,494.01 4,090.67 3,824.78 3,685.24 19.08%
  QoQ % -1.34% 3.06% 4.86% 9.86% 6.95% 3.79% -
  Horiz. % 130.03% 131.79% 127.88% 121.95% 111.00% 103.79% 100.00%
EPS 127.80 132.23 143.43 158.69 143.17 185.99 168.09 -16.66%
  QoQ % -3.35% -7.81% -9.62% 10.84% -23.02% 10.65% -
  Horiz. % 76.03% 78.67% 85.33% 94.41% 85.17% 110.65% 100.00%
DPS 54.67 54.67 50.26 50.26 50.30 50.30 45.88 12.36%
  QoQ % 0.00% 8.77% 0.00% -0.08% 0.00% 9.63% -
  Horiz. % 119.16% 119.16% 109.55% 109.55% 109.63% 109.63% 100.00%
NAPS 14.9571 15.1470 14.9048 14.9460 14.5447 13.7254 12.9725 9.93%
  QoQ % -1.25% 1.62% -0.28% 2.76% 5.97% 5.80% -
  Horiz. % 115.30% 116.76% 114.90% 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 0.37 0.36 0.37 0.39 0.41 0.43 0.44 -10.88%
  QoQ % 2.78% -2.70% -5.13% -4.88% -4.65% -2.27% -
  Horiz. % 84.09% 81.82% 84.09% 88.64% 93.18% 97.73% 100.00%
P/EPS 13.91 13.17 12.01 11.14 11.73 8.94 9.69 27.17%
  QoQ % 5.62% 9.66% 7.81% -5.03% 31.21% -7.74% -
  Horiz. % 143.55% 135.91% 123.94% 114.96% 121.05% 92.26% 100.00%
EY 7.19 7.59 8.33 8.97 8.52 11.19 10.32 -21.36%
  QoQ % -5.27% -8.88% -7.13% 5.28% -23.86% 8.43% -
  Horiz. % 69.67% 73.55% 80.72% 86.92% 82.56% 108.43% 100.00%
DY 3.06 3.14 2.91 2.84 2.99 3.03 2.81 5.83%
  QoQ % -2.55% 7.90% 2.46% -5.02% -1.32% 7.83% -
  Horiz. % 108.90% 111.74% 103.56% 101.07% 106.41% 107.83% 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 0.37 0.37 0.37 0.37 0.44 0.44 0.45 -12.20%
  QoQ % 0.00% 0.00% 0.00% -15.91% 0.00% -2.22% -
  Horiz. % 82.22% 82.22% 82.22% 82.22% 97.78% 97.78% 100.00%
P/EPS 13.83 13.64 12.08 10.58 12.63 9.00 9.77 25.99%
  QoQ % 1.39% 12.91% 14.18% -16.23% 40.33% -7.88% -
  Horiz. % 141.56% 139.61% 123.64% 108.29% 129.27% 92.12% 100.00%
EY 7.23 7.33 8.28 9.45 7.92 11.11 10.23 -20.61%
  QoQ % -1.36% -11.47% -12.38% 19.32% -28.71% 8.60% -
  Horiz. % 70.67% 71.65% 80.94% 92.38% 77.42% 108.60% 100.00%
DY 3.08 3.03 2.89 2.99 2.78 3.01 2.78 7.05%
  QoQ % 1.65% 4.84% -3.34% 7.55% -7.64% 8.27% -
  Horiz. % 110.79% 108.99% 103.96% 107.55% 100.00% 108.27% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS