Highlights

[BKAWAN] QoQ TTM Result on 2020-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 27-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 31-Mar-2020  [#2]
Profit Trend QoQ -     -19.16%    YoY -     -32.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 16,308,085 16,078,124 15,884,302 15,886,332 16,032,696 16,045,591 16,445,627 -0.56%
  QoQ % 1.43% 1.22% -0.01% -0.91% -0.08% -2.43% -
  Horiz. % 99.16% 97.77% 96.59% 96.60% 97.49% 97.57% 100.00%
PBT 1,495,862 1,264,664 1,200,878 753,191 860,215 929,293 861,833 44.18%
  QoQ % 18.28% 5.31% 59.44% -12.44% -7.43% 7.83% -
  Horiz. % 173.57% 146.74% 139.34% 87.39% 99.81% 107.83% 100.00%
Tax -366,374 -350,229 -303,422 -238,717 -206,332 -201,871 -216,765 41.67%
  QoQ % -4.61% -15.43% -27.11% -15.70% -2.21% 6.87% -
  Horiz. % 169.02% 161.57% 139.98% 110.13% 95.19% 93.13% 100.00%
NP 1,129,488 914,435 897,456 514,474 653,883 727,422 645,068 45.03%
  QoQ % 23.52% 1.89% 74.44% -21.32% -10.11% 12.77% -
  Horiz. % 175.10% 141.76% 139.13% 79.76% 101.37% 112.77% 100.00%
NP to SH 505,194 417,275 428,806 266,979 330,247 363,482 338,018 30.56%
  QoQ % 21.07% -2.69% 60.61% -19.16% -9.14% 7.53% -
  Horiz. % 149.46% 123.45% 126.86% 78.98% 97.70% 107.53% 100.00%
Tax Rate 24.49 % 27.69 % 25.27 % 31.69 % 23.99 % 21.72 % 25.15 % -1.75%
  QoQ % -11.56% 9.58% -20.26% 32.10% 10.45% -13.64% -
  Horiz. % 97.38% 110.10% 100.48% 126.00% 95.39% 86.36% 100.00%
Total Cost 15,178,597 15,163,689 14,986,846 15,371,858 15,378,813 15,318,169 15,800,559 -2.63%
  QoQ % 0.10% 1.18% -2.50% -0.05% 0.40% -3.05% -
  Horiz. % 96.06% 95.97% 94.85% 97.29% 97.33% 96.95% 100.00%
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
  QoQ % 1.91% 0.45% 6.15% -2.28% -1.81% -1.02% -
  Horiz. % 103.20% 101.26% 100.81% 94.97% 97.19% 98.98% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 59,087 59,087 59,087 59,087 59,706 59,706 59,706 -0.69%
  QoQ % 0.00% 0.00% 0.00% -1.04% 0.00% 0.00% -
  Horiz. % 98.96% 98.96% 98.96% 98.96% 100.00% 100.00% 100.00%
Div Payout % 11.70 % 14.16 % 13.78 % 22.13 % 18.08 % 16.43 % 17.66 % -23.91%
  QoQ % -17.37% 2.76% -37.73% 22.40% 10.04% -6.96% -
  Horiz. % 66.25% 80.18% 78.03% 125.31% 102.38% 93.04% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
  QoQ % 1.91% 0.45% 6.15% -2.28% -1.81% -1.02% -
  Horiz. % 103.20% 101.26% 100.81% 94.97% 97.19% 98.98% 100.00%
NOSH 397,246 396,400 395,708 393,915 392,394 396,572 397,371 -0.02%
  QoQ % 0.21% 0.17% 0.46% 0.39% -1.05% -0.20% -
  Horiz. % 99.97% 99.76% 99.58% 99.13% 98.75% 99.80% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.93 % 5.69 % 5.65 % 3.24 % 4.08 % 4.53 % 3.92 % 45.95%
  QoQ % 21.79% 0.71% 74.38% -20.59% -9.93% 15.56% -
  Horiz. % 176.79% 145.15% 144.13% 82.65% 104.08% 115.56% 100.00%
ROE 8.47 % 7.13 % 7.36 % 4.86 % 5.88 % 6.35 % 5.85 % 27.84%
  QoQ % 18.79% -3.13% 51.44% -17.35% -7.40% 8.55% -
  Horiz. % 144.79% 121.88% 125.81% 83.08% 100.51% 108.55% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4,105.29 4,056.04 4,014.15 4,032.93 4,085.87 4,046.07 4,138.61 -0.54%
  QoQ % 1.21% 1.04% -0.47% -1.30% 0.98% -2.24% -
  Horiz. % 99.19% 98.00% 96.99% 97.45% 98.73% 97.76% 100.00%
EPS 127.17 105.27 108.36 67.78 84.16 91.66 85.06 30.59%
  QoQ % 20.80% -2.85% 59.87% -19.46% -8.18% 7.76% -
  Horiz. % 149.51% 123.76% 127.39% 79.68% 98.94% 107.76% 100.00%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 15.0200 14.7700 14.7300 13.9400 14.3200 14.4300 14.5500 2.13%
  QoQ % 1.69% 0.27% 5.67% -2.65% -0.76% -0.82% -
  Horiz. % 103.23% 101.51% 101.24% 95.81% 98.42% 99.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3,675.76 3,623.93 3,580.24 3,580.70 3,613.69 3,616.59 3,706.76 -0.56%
  QoQ % 1.43% 1.22% -0.01% -0.91% -0.08% -2.43% -
  Horiz. % 99.16% 97.77% 96.59% 96.60% 97.49% 97.57% 100.00%
EPS 113.87 94.05 96.65 60.18 74.44 81.93 76.19 30.56%
  QoQ % 21.07% -2.69% 60.60% -19.16% -9.14% 7.53% -
  Horiz. % 149.46% 123.44% 126.85% 78.99% 97.70% 107.53% 100.00%
DPS 13.32 13.32 13.32 13.32 13.46 13.46 13.46 -0.69%
  QoQ % 0.00% 0.00% 0.00% -1.04% 0.00% 0.00% -
  Horiz. % 98.96% 98.96% 98.96% 98.96% 100.00% 100.00% 100.00%
NAPS 13.4485 13.1965 13.1378 12.3768 12.6651 12.8983 13.0318 2.11%
  QoQ % 1.91% 0.45% 6.15% -2.28% -1.81% -1.02% -
  Horiz. % 103.20% 101.26% 100.81% 94.97% 97.19% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 17.9000 15.0600 14.5000 12.1800 17.4400 15.6800 16.7000 -
P/RPS 0.44 0.37 0.36 0.30 0.43 0.39 0.40 6.53%
  QoQ % 18.92% 2.78% 20.00% -30.23% 10.26% -2.50% -
  Horiz. % 110.00% 92.50% 90.00% 75.00% 107.50% 97.50% 100.00%
P/EPS 14.08 14.31 13.38 17.97 20.72 17.11 19.63 -19.79%
  QoQ % -1.61% 6.95% -25.54% -13.27% 21.10% -12.84% -
  Horiz. % 71.73% 72.90% 68.16% 91.54% 105.55% 87.16% 100.00%
EY 7.10 6.99 7.47 5.56 4.83 5.85 5.09 24.72%
  QoQ % 1.57% -6.43% 34.35% 15.11% -17.44% 14.93% -
  Horiz. % 139.49% 137.33% 146.76% 109.23% 94.89% 114.93% 100.00%
DY 0.84 1.00 1.03 1.23 0.86 0.96 0.90 -4.48%
  QoQ % -16.00% -2.91% -16.26% 43.02% -10.42% 6.67% -
  Horiz. % 93.33% 111.11% 114.44% 136.67% 95.56% 106.67% 100.00%
P/NAPS 1.19 1.02 0.98 0.87 1.22 1.09 1.15 2.30%
  QoQ % 16.67% 4.08% 12.64% -28.69% 11.93% -5.22% -
  Horiz. % 103.48% 88.70% 85.22% 75.65% 106.09% 94.78% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 19/11/19 20/08/19 -
Price 17.5000 16.1200 14.7800 14.1000 16.2200 15.4000 16.0000 -
P/RPS 0.43 0.40 0.37 0.35 0.40 0.38 0.39 6.69%
  QoQ % 7.50% 8.11% 5.71% -12.50% 5.26% -2.56% -
  Horiz. % 110.26% 102.56% 94.87% 89.74% 102.56% 97.44% 100.00%
P/EPS 13.76 15.31 13.64 20.80 19.27 16.80 18.81 -18.74%
  QoQ % -10.12% 12.24% -34.42% 7.94% 14.70% -10.69% -
  Horiz. % 73.15% 81.39% 72.51% 110.58% 102.45% 89.31% 100.00%
EY 7.27 6.53 7.33 4.81 5.19 5.95 5.32 23.03%
  QoQ % 11.33% -10.91% 52.39% -7.32% -12.77% 11.84% -
  Horiz. % 136.65% 122.74% 137.78% 90.41% 97.56% 111.84% 100.00%
DY 0.86 0.93 1.01 1.06 0.92 0.97 0.94 -5.73%
  QoQ % -7.53% -7.92% -4.72% 15.22% -5.15% 3.19% -
  Horiz. % 91.49% 98.94% 107.45% 112.77% 97.87% 103.19% 100.00%
P/NAPS 1.17 1.09 1.00 1.01 1.13 1.07 1.10 4.18%
  QoQ % 7.34% 9.00% -0.99% -10.62% 5.61% -2.73% -
  Horiz. % 106.36% 99.09% 90.91% 91.82% 102.73% 97.27% 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
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS