Highlights

[BKAWAN] YoY Annualized Quarter Result on 2017-09-30 [#4]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     -0.37%    YoY -     -28.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 18,966,357 21,548,322 16,969,251 14,055,308 11,499,664 9,466,245 336,541 95.75%
  YoY % -11.98% 26.98% 20.73% 22.22% 21.48% 2,712.81% -
  Horiz. % 5,635.67% 6,402.88% 5,042.25% 4,176.40% 3,417.02% 2,812.81% 100.00%
PBT 1,276,705 1,622,131 1,822,586 1,241,522 1,417,281 1,285,791 625,644 12.62%
  YoY % -21.29% -11.00% 46.80% -12.40% 10.23% 105.51% -
  Horiz. % 204.06% 259.27% 291.31% 198.44% 226.53% 205.51% 100.00%
Tax -351,024 -423,408 -45,691 -271,054 -310,566 -253,357 -13,701 71.66%
  YoY % 17.10% -826.68% 83.14% 12.72% -22.58% -1,749.19% -
  Horiz. % 2,562.03% 3,090.34% 333.49% 1,978.35% 2,266.74% 1,849.19% 100.00%
NP 925,681 1,198,723 1,776,895 970,468 1,106,715 1,032,434 611,943 7.14%
  YoY % -22.78% -32.54% 83.10% -12.31% 7.19% 68.71% -
  Horiz. % 151.27% 195.89% 290.37% 158.59% 180.85% 168.71% 100.00%
NP to SH 465,476 586,646 825,168 484,840 521,546 483,709 605,687 -4.29%
  YoY % -20.65% -28.91% 70.19% -7.04% 7.82% -20.14% -
  Horiz. % 76.85% 96.86% 136.24% 80.05% 86.11% 79.86% 100.00%
Tax Rate 27.49 % 26.10 % 2.51 % 21.83 % 21.91 % 19.70 % 2.19 % 52.42%
  YoY % 5.33% 939.84% -88.50% -0.37% 11.22% 799.54% -
  Horiz. % 1,255.25% 1,191.78% 114.61% 996.80% 1,000.46% 899.54% 100.00%
Total Cost 18,040,676 20,349,599 15,192,356 13,084,840 10,392,949 8,433,811 -275,402 -
  YoY % -11.35% 33.95% 16.11% 25.90% 23.23% 3,162.36% -
  Horiz. % -6,550.67% -7,389.05% -5,516.43% -4,751.18% -3,773.74% -3,062.36% 100.00%
Net Worth 6,596,254 6,720,215 6,089,965 5,624,877 4,657,614 4,570,577 3,734,229 9.94%
  YoY % -1.84% 10.35% 8.27% 20.77% 1.90% 22.40% -
  Horiz. % 176.64% 179.96% 163.08% 150.63% 124.73% 122.40% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 60,184 242,461 223,149 203,799 246,652 228,321 270,898 -22.17%
  YoY % -75.18% 8.65% 9.49% -17.37% 8.03% -15.72% -
  Horiz. % 22.22% 89.50% 82.37% 75.23% 91.05% 84.28% 100.00%
Div Payout % 12.93 % 41.33 % 27.04 % 42.03 % 47.29 % 47.20 % 44.73 % -18.68%
  YoY % -68.72% 52.85% -35.66% -11.12% 0.19% 5.52% -
  Horiz. % 28.91% 92.40% 60.45% 93.96% 105.72% 105.52% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,596,254 6,720,215 6,089,965 5,624,877 4,657,614 4,570,577 3,734,229 9.94%
  YoY % -1.84% 10.35% 8.27% 20.77% 1.90% 22.40% -
  Horiz. % 176.64% 179.96% 163.08% 150.63% 124.73% 122.40% 100.00%
NOSH 401,232 404,102 405,727 407,599 411,086 415,129 416,766 -0.63%
  YoY % -0.71% -0.40% -0.46% -0.85% -0.97% -0.39% -
  Horiz. % 96.27% 96.96% 97.35% 97.80% 98.64% 99.61% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.88 % 5.56 % 10.47 % 6.90 % 9.62 % 10.91 % 181.83 % -45.27%
  YoY % -12.23% -46.90% 51.74% -28.27% -11.82% -94.00% -
  Horiz. % 2.68% 3.06% 5.76% 3.79% 5.29% 6.00% 100.00%
ROE 7.06 % 8.73 % 13.55 % 8.62 % 11.20 % 10.58 % 16.22 % -12.94%
  YoY % -19.13% -35.57% 57.19% -23.04% 5.86% -34.77% -
  Horiz. % 43.53% 53.82% 83.54% 53.14% 69.05% 65.23% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4,727.03 5,332.40 4,182.43 3,448.31 2,797.38 2,280.31 80.75 96.99%
  YoY % -11.35% 27.50% 21.29% 23.27% 22.68% 2,723.91% -
  Horiz. % 5,853.91% 6,603.59% 5,179.48% 4,270.35% 3,464.25% 2,823.91% 100.00%
EPS 116.01 145.17 203.38 118.95 126.87 116.52 145.33 -3.68%
  YoY % -20.09% -28.62% 70.98% -6.24% 8.88% -19.82% -
  Horiz. % 79.83% 99.89% 139.94% 81.85% 87.30% 80.18% 100.00%
DPS 15.00 60.00 55.00 50.00 60.00 55.00 65.00 -21.67%
  YoY % -75.00% 9.09% 10.00% -16.67% 9.09% -15.38% -
  Horiz. % 23.08% 92.31% 84.62% 76.92% 92.31% 84.62% 100.00%
NAPS 16.4400 16.6300 15.0100 13.8000 11.3300 11.0100 8.9600 10.64%
  YoY % -1.14% 10.79% 8.77% 21.80% 2.91% 22.88% -
  Horiz. % 183.48% 185.60% 167.52% 154.02% 126.45% 122.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4,350.57 4,942.83 3,892.47 3,224.06 2,637.83 2,171.40 77.20 95.74%
  YoY % -11.98% 26.98% 20.73% 22.22% 21.48% 2,712.69% -
  Horiz. % 5,635.45% 6,402.63% 5,042.06% 4,176.24% 3,416.88% 2,812.69% 100.00%
EPS 106.77 134.57 189.28 111.21 119.63 110.95 138.93 -4.29%
  YoY % -20.66% -28.90% 70.20% -7.04% 7.82% -20.14% -
  Horiz. % 76.85% 96.86% 136.24% 80.05% 86.11% 79.86% 100.00%
DPS 13.81 55.62 51.19 46.75 56.58 52.37 62.14 -22.16%
  YoY % -75.17% 8.65% 9.50% -17.37% 8.04% -15.72% -
  Horiz. % 22.22% 89.51% 82.38% 75.23% 91.05% 84.28% 100.00%
NAPS 15.1307 15.4151 13.9694 12.9025 10.6838 10.4842 8.5657 9.94%
  YoY % -1.84% 10.35% 8.27% 20.77% 1.90% 22.40% -
  Horiz. % 176.64% 179.96% 163.09% 150.63% 124.73% 122.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 17.0000 19.1200 18.1800 16.7800 19.1000 18.5000 18.0000 -
P/RPS 0.36 0.36 0.43 0.49 0.68 0.81 22.29 -49.71%
  YoY % 0.00% -16.28% -12.24% -27.94% -16.05% -96.37% -
  Horiz. % 1.62% 1.62% 1.93% 2.20% 3.05% 3.63% 100.00%
P/EPS 14.65 13.17 8.94 14.11 15.05 15.88 12.39 2.83%
  YoY % 11.24% 47.32% -36.64% -6.25% -5.23% 28.17% -
  Horiz. % 118.24% 106.30% 72.15% 113.88% 121.47% 128.17% 100.00%
EY 6.82 7.59 11.19 7.09 6.64 6.30 8.07 -2.76%
  YoY % -10.14% -32.17% 57.83% 6.78% 5.40% -21.93% -
  Horiz. % 84.51% 94.05% 138.66% 87.86% 82.28% 78.07% 100.00%
DY 0.88 3.14 3.03 2.98 3.14 2.97 3.61 -20.95%
  YoY % -71.97% 3.63% 1.68% -5.10% 5.72% -17.73% -
  Horiz. % 24.38% 86.98% 83.93% 82.55% 86.98% 82.27% 100.00%
P/NAPS 1.03 1.15 1.21 1.22 1.69 1.68 2.01 -10.54%
  YoY % -10.43% -4.96% -0.82% -27.81% 0.60% -16.42% -
  Horiz. % 51.24% 57.21% 60.20% 60.70% 84.08% 83.58% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 21/11/12 -
Price 16.8600 19.8000 18.3000 17.5600 18.4800 20.0000 17.7400 -
P/RPS 0.36 0.37 0.44 0.51 0.66 0.88 21.97 -49.59%
  YoY % -2.70% -15.91% -13.73% -22.73% -25.00% -95.99% -
  Horiz. % 1.64% 1.68% 2.00% 2.32% 3.00% 4.01% 100.00%
P/EPS 14.53 13.64 9.00 14.76 14.57 17.16 12.21 2.94%
  YoY % 6.52% 51.56% -39.02% 1.30% -15.09% 40.54% -
  Horiz. % 119.00% 111.71% 73.71% 120.88% 119.33% 140.54% 100.00%
EY 6.88 7.33 11.11 6.77 6.87 5.83 8.19 -2.86%
  YoY % -6.14% -34.02% 64.11% -1.46% 17.84% -28.82% -
  Horiz. % 84.00% 89.50% 135.65% 82.66% 83.88% 71.18% 100.00%
DY 0.89 3.03 3.01 2.85 3.25 2.75 3.66 -20.99%
  YoY % -70.63% 0.66% 5.61% -12.31% 18.18% -24.86% -
  Horiz. % 24.32% 82.79% 82.24% 77.87% 88.80% 75.14% 100.00%
P/NAPS 1.03 1.19 1.22 1.27 1.63 1.82 1.98 -10.32%
  YoY % -13.45% -2.46% -3.94% -22.09% -10.44% -8.08% -
  Horiz. % 52.02% 60.10% 61.62% 64.14% 82.32% 91.92% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
Partners & Brokers