Highlights

[BKAWAN] YoY Annualized Quarter 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 -     -8.66%    YoY -     -25.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 16,278,650 16,597,168 20,342,728 22,467,710 16,529,418 12,748,354 11,220,298 6.39%
  YoY % -1.92% -18.41% -9.46% 35.93% 29.66% 13.62% -
  Horiz. % 145.08% 147.92% 181.30% 200.24% 147.32% 113.62% 100.00%
PBT 810,912 1,163,154 1,618,410 1,903,008 2,414,298 1,278,164 1,721,288 -11.78%
  YoY % -30.28% -28.13% -14.96% -21.18% 88.89% -25.74% -
  Horiz. % 47.11% 67.57% 94.02% 110.56% 140.26% 74.26% 100.00%
Tax -321,840 -248,148 -402,538 -413,674 -302,258 -292,020 -355,052 -1.62%
  YoY % -29.70% 38.35% 2.69% -36.86% -3.51% 17.75% -
  Horiz. % 90.65% 69.89% 113.37% 116.51% 85.13% 82.25% 100.00%
NP 489,072 915,006 1,215,872 1,489,334 2,112,040 986,144 1,366,236 -15.72%
  YoY % -46.55% -24.74% -18.36% -29.48% 114.17% -27.82% -
  Horiz. % 35.80% 66.97% 88.99% 109.01% 154.59% 72.18% 100.00%
NP to SH 238,904 431,944 575,302 721,716 963,922 475,692 640,378 -15.14%
  YoY % -44.69% -24.92% -20.29% -25.13% 102.64% -25.72% -
  Horiz. % 37.31% 67.45% 89.84% 112.70% 150.52% 74.28% 100.00%
Tax Rate 39.69 % 21.33 % 24.87 % 21.74 % 12.52 % 22.85 % 20.63 % 11.51%
  YoY % 86.08% -14.23% 14.40% 73.64% -45.21% 10.76% -
  Horiz. % 192.39% 103.39% 120.55% 105.38% 60.69% 110.76% 100.00%
Total Cost 15,789,578 15,682,162 19,126,856 20,978,376 14,417,378 11,762,210 9,854,062 8.17%
  YoY % 0.68% -18.01% -8.83% 45.51% 22.57% 19.36% -
  Horiz. % 160.23% 159.14% 194.10% 212.89% 146.31% 119.36% 100.00%
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 2.30%
  YoY % -5.51% -8.86% -3.84% 15.99% 15.20% 3.62% -
  Horiz. % 114.65% 121.34% 133.13% 138.45% 119.37% 103.62% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 118,174 119,412 120,531 121,447 121,809 122,432 123,864 -0.78%
  YoY % -1.04% -0.93% -0.75% -0.30% -0.51% -1.16% -
  Horiz. % 95.41% 96.41% 97.31% 98.05% 98.34% 98.84% 100.00%
Div Payout % 49.47 % 27.65 % 20.95 % 16.83 % 12.64 % 25.74 % 19.34 % 16.93%
  YoY % 78.92% 31.98% 24.48% 33.15% -50.89% 33.09% -
  Horiz. % 255.79% 142.97% 108.32% 87.02% 65.36% 133.09% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 2.30%
  YoY % -5.51% -8.86% -3.84% 15.99% 15.20% 3.62% -
  Horiz. % 114.65% 121.34% 133.13% 138.45% 119.37% 103.62% 100.00%
NOSH 393,915 398,042 401,772 404,826 406,032 408,109 412,880 -0.78%
  YoY % -1.04% -0.93% -0.75% -0.30% -0.51% -1.16% -
  Horiz. % 95.41% 96.41% 97.31% 98.05% 98.34% 98.84% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.00 % 5.51 % 5.98 % 6.63 % 12.78 % 7.74 % 12.18 % -20.81%
  YoY % -45.55% -7.86% -9.80% -48.12% 65.12% -36.45% -
  Horiz. % 24.63% 45.24% 49.10% 54.43% 104.93% 63.55% 100.00%
ROE 4.35 % 7.43 % 9.02 % 10.88 % 16.86 % 9.59 % 13.37 % -17.05%
  YoY % -41.45% -17.63% -17.10% -35.47% 75.81% -28.27% -
  Horiz. % 32.54% 55.57% 67.46% 81.38% 126.10% 71.73% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4,132.53 4,169.70 5,063.25 5,549.97 4,070.96 3,123.76 2,717.56 7.23%
  YoY % -0.89% -17.65% -8.77% 36.33% 30.32% 14.95% -
  Horiz. % 152.07% 153.44% 186.32% 204.23% 149.80% 114.95% 100.00%
EPS 60.64 108.52 143.20 178.28 237.40 116.56 155.10 -14.48%
  YoY % -44.12% -24.22% -19.68% -24.90% 103.67% -24.85% -
  Horiz. % 39.10% 69.97% 92.33% 114.95% 153.06% 75.15% 100.00%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 -
  YoY % 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 13.9400 14.6000 15.8700 16.3800 14.0800 12.1600 11.6000 3.11%
  YoY % -4.52% -8.00% -3.11% 16.34% 15.79% 4.83% -
  Horiz. % 120.17% 125.86% 136.81% 141.21% 121.38% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3,669.12 3,740.92 4,585.15 5,064.11 3,725.65 2,873.41 2,529.00 6.39%
  YoY % -1.92% -18.41% -9.46% 35.93% 29.66% 13.62% -
  Horiz. % 145.08% 147.92% 181.30% 200.24% 147.32% 113.62% 100.00%
EPS 53.85 97.36 129.67 162.67 217.26 107.22 144.34 -15.14%
  YoY % -44.69% -24.92% -20.29% -25.13% 102.63% -25.72% -
  Horiz. % 37.31% 67.45% 89.84% 112.70% 150.52% 74.28% 100.00%
DPS 26.64 26.91 27.17 27.37 27.46 27.60 27.92 -0.78%
  YoY % -1.00% -0.96% -0.73% -0.33% -0.51% -1.15% -
  Horiz. % 95.42% 96.38% 97.31% 98.03% 98.35% 98.85% 100.00%
NAPS 12.3768 13.0986 14.3714 14.9460 12.8857 11.1855 10.7951 2.30%
  YoY % -5.51% -8.86% -3.84% 15.99% 15.20% 3.62% -
  Horiz. % 114.65% 121.34% 133.13% 138.45% 119.37% 103.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 12.1800 16.9800 18.1000 19.3800 18.3000 18.2400 19.7000 -
P/RPS 0.29 0.41 0.36 0.35 0.45 0.58 0.72 -14.05%
  YoY % -29.27% 13.89% 2.86% -22.22% -22.41% -19.44% -
  Horiz. % 40.28% 56.94% 50.00% 48.61% 62.50% 80.56% 100.00%
P/EPS 20.08 15.65 12.64 10.87 7.71 15.65 12.70 7.93%
  YoY % 28.31% 23.81% 16.28% 40.99% -50.73% 23.23% -
  Horiz. % 158.11% 123.23% 99.53% 85.59% 60.71% 123.23% 100.00%
EY 4.98 6.39 7.91 9.20 12.97 6.39 7.87 -7.34%
  YoY % -22.07% -19.22% -14.02% -29.07% 102.97% -18.81% -
  Horiz. % 63.28% 81.19% 100.51% 116.90% 164.80% 81.19% 100.00%
DY 2.46 1.77 1.66 1.55 1.64 1.64 1.52 8.35%
  YoY % 38.98% 6.63% 7.10% -5.49% 0.00% 7.89% -
  Horiz. % 161.84% 116.45% 109.21% 101.97% 107.89% 107.89% 100.00%
P/NAPS 0.87 1.16 1.14 1.18 1.30 1.50 1.70 -10.56%
  YoY % -25.00% 1.75% -3.39% -9.23% -13.33% -11.76% -
  Horiz. % 51.18% 68.24% 67.06% 69.41% 76.47% 88.24% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 -
Price 14.1000 16.8000 18.4000 18.4000 17.6200 18.1800 19.7800 -
P/RPS 0.34 0.40 0.36 0.33 0.43 0.58 0.73 -11.95%
  YoY % -15.00% 11.11% 9.09% -23.26% -25.86% -20.55% -
  Horiz. % 46.58% 54.79% 49.32% 45.21% 58.90% 79.45% 100.00%
P/EPS 23.25 15.48 12.85 10.32 7.42 15.60 12.75 10.52%
  YoY % 50.19% 20.47% 24.52% 39.08% -52.44% 22.35% -
  Horiz. % 182.35% 121.41% 100.78% 80.94% 58.20% 122.35% 100.00%
EY 4.30 6.46 7.78 9.69 13.47 6.41 7.84 -9.52%
  YoY % -33.44% -16.97% -19.71% -28.06% 110.14% -18.24% -
  Horiz. % 54.85% 82.40% 99.23% 123.60% 171.81% 81.76% 100.00%
DY 2.13 1.79 1.63 1.63 1.70 1.65 1.52 5.78%
  YoY % 18.99% 9.82% 0.00% -4.12% 3.03% 8.55% -
  Horiz. % 140.13% 117.76% 107.24% 107.24% 111.84% 108.55% 100.00%
P/NAPS 1.01 1.15 1.16 1.12 1.25 1.50 1.71 -8.39%
  YoY % -12.17% -0.86% 3.57% -10.40% -16.67% -12.28% -
  Horiz. % 59.06% 67.25% 67.84% 65.50% 73.10% 87.72% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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 
PARTNERS & BROKERS