Highlights

[BKAWAN] YoY Annualized Quarter 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 -     -42.26%    YoY -     -44.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 18,324,018 16,278,650 16,597,168 20,342,728 22,467,710 16,529,418 12,748,354 6.23%
  YoY % 12.56% -1.92% -18.41% -9.46% 35.93% 29.66% -
  Horiz. % 143.74% 127.69% 130.19% 159.57% 176.24% 129.66% 100.00%
PBT 2,430,640 810,912 1,163,154 1,618,410 1,903,008 2,414,298 1,278,164 11.30%
  YoY % 199.74% -30.28% -28.13% -14.96% -21.18% 88.89% -
  Horiz. % 190.17% 63.44% 91.00% 126.62% 148.89% 188.89% 100.00%
Tax -460,494 -321,840 -248,148 -402,538 -413,674 -302,258 -292,020 7.88%
  YoY % -43.08% -29.70% 38.35% 2.69% -36.86% -3.51% -
  Horiz. % 157.69% 110.21% 84.98% 137.85% 141.66% 103.51% 100.00%
NP 1,970,146 489,072 915,006 1,215,872 1,489,334 2,112,040 986,144 12.21%
  YoY % 302.83% -46.55% -24.74% -18.36% -29.48% 114.17% -
  Horiz. % 199.78% 49.59% 92.79% 123.30% 151.03% 214.17% 100.00%
NP to SH 904,864 238,904 431,944 575,302 721,716 963,922 475,692 11.30%
  YoY % 278.76% -44.69% -24.92% -20.29% -25.13% 102.64% -
  Horiz. % 190.22% 50.22% 90.80% 120.94% 151.72% 202.64% 100.00%
Tax Rate 18.95 % 39.69 % 21.33 % 24.87 % 21.74 % 12.52 % 22.85 % -3.07%
  YoY % -52.25% 86.08% -14.23% 14.40% 73.64% -45.21% -
  Horiz. % 82.93% 173.70% 93.35% 108.84% 95.14% 54.79% 100.00%
Total Cost 16,353,872 15,789,578 15,682,162 19,126,856 20,978,376 14,417,378 11,762,210 5.64%
  YoY % 3.57% 0.68% -18.01% -8.83% 45.51% 22.57% -
  Horiz. % 139.04% 134.24% 133.33% 162.61% 178.35% 122.57% 100.00%
Net Worth 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 3.68%
  YoY % 12.25% -5.51% -8.86% -3.84% 15.99% 15.20% -
  Horiz. % 124.21% 110.65% 117.10% 128.48% 133.62% 115.20% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 158,662 118,174 119,412 120,531 121,447 121,809 122,432 4.41%
  YoY % 34.26% -1.04% -0.93% -0.75% -0.30% -0.51% -
  Horiz. % 129.59% 96.52% 97.53% 98.45% 99.20% 99.49% 100.00%
Div Payout % 17.53 % 49.47 % 27.65 % 20.95 % 16.83 % 12.64 % 25.74 % -6.20%
  YoY % -64.56% 78.92% 31.98% 24.48% 33.15% -50.89% -
  Horiz. % 68.10% 192.19% 107.42% 81.39% 65.38% 49.11% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 3.68%
  YoY % 12.25% -5.51% -8.86% -3.84% 15.99% 15.20% -
  Horiz. % 124.21% 110.65% 117.10% 128.48% 133.62% 115.20% 100.00%
NOSH 396,656 393,915 398,042 401,772 404,826 406,032 408,109 -0.47%
  YoY % 0.70% -1.04% -0.93% -0.75% -0.30% -0.51% -
  Horiz. % 97.19% 96.52% 97.53% 98.45% 99.20% 99.49% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.75 % 3.00 % 5.51 % 5.98 % 6.63 % 12.78 % 7.74 % 5.62%
  YoY % 258.33% -45.55% -7.86% -9.80% -48.12% 65.12% -
  Horiz. % 138.89% 38.76% 71.19% 77.26% 85.66% 165.12% 100.00%
ROE 14.68 % 4.35 % 7.43 % 9.02 % 10.88 % 16.86 % 9.59 % 7.35%
  YoY % 237.47% -41.45% -17.63% -17.10% -35.47% 75.81% -
  Horiz. % 153.08% 45.36% 77.48% 94.06% 113.45% 175.81% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4,619.62 4,132.53 4,169.70 5,063.25 5,549.97 4,070.96 3,123.76 6.73%
  YoY % 11.79% -0.89% -17.65% -8.77% 36.33% 30.32% -
  Horiz. % 147.89% 132.29% 133.48% 162.09% 177.67% 130.32% 100.00%
EPS 228.12 60.64 108.52 143.20 178.28 237.40 116.56 11.83%
  YoY % 276.19% -44.12% -24.22% -19.68% -24.90% 103.67% -
  Horiz. % 195.71% 52.02% 93.10% 122.86% 152.95% 203.67% 100.00%
DPS 40.00 30.00 30.00 30.00 30.00 30.00 30.00 4.91%
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 15.5400 13.9400 14.6000 15.8700 16.3800 14.0800 12.1600 4.17%
  YoY % 11.48% -4.52% -8.00% -3.11% 16.34% 15.79% -
  Horiz. % 127.80% 114.64% 120.07% 130.51% 134.70% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4,130.14 3,669.12 3,740.92 4,585.15 5,064.11 3,725.65 2,873.41 6.23%
  YoY % 12.56% -1.92% -18.41% -9.46% 35.93% 29.66% -
  Horiz. % 143.74% 127.69% 130.19% 159.57% 176.24% 129.66% 100.00%
EPS 203.95 53.85 97.36 129.67 162.67 217.26 107.22 11.30%
  YoY % 278.74% -44.69% -24.92% -20.29% -25.13% 102.63% -
  Horiz. % 190.22% 50.22% 90.80% 120.94% 151.72% 202.63% 100.00%
DPS 35.76 26.64 26.91 27.17 27.37 27.46 27.60 4.41%
  YoY % 34.23% -1.00% -0.96% -0.73% -0.33% -0.51% -
  Horiz. % 129.57% 96.52% 97.50% 98.44% 99.17% 99.49% 100.00%
NAPS 13.8934 12.3768 13.0986 14.3714 14.9460 12.8857 11.1855 3.68%
  YoY % 12.25% -5.51% -8.86% -3.84% 15.99% 15.20% -
  Horiz. % 124.21% 110.65% 117.10% 128.48% 133.62% 115.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 17.8000 12.1800 16.9800 18.1000 19.3800 18.3000 18.2400 -
P/RPS 0.39 0.29 0.41 0.36 0.35 0.45 0.58 -6.40%
  YoY % 34.48% -29.27% 13.89% 2.86% -22.22% -22.41% -
  Horiz. % 67.24% 50.00% 70.69% 62.07% 60.34% 77.59% 100.00%
P/EPS 7.80 20.08 15.65 12.64 10.87 7.71 15.65 -10.95%
  YoY % -61.16% 28.31% 23.81% 16.28% 40.99% -50.73% -
  Horiz. % 49.84% 128.31% 100.00% 80.77% 69.46% 49.27% 100.00%
EY 12.82 4.98 6.39 7.91 9.20 12.97 6.39 12.29%
  YoY % 157.43% -22.07% -19.22% -14.02% -29.07% 102.97% -
  Horiz. % 200.63% 77.93% 100.00% 123.79% 143.97% 202.97% 100.00%
DY 2.25 2.46 1.77 1.66 1.55 1.64 1.64 5.41%
  YoY % -8.54% 38.98% 6.63% 7.10% -5.49% 0.00% -
  Horiz. % 137.20% 150.00% 107.93% 101.22% 94.51% 100.00% 100.00%
P/NAPS 1.15 0.87 1.16 1.14 1.18 1.30 1.50 -4.33%
  YoY % 32.18% -25.00% 1.75% -3.39% -9.23% -13.33% -
  Horiz. % 76.67% 58.00% 77.33% 76.00% 78.67% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 -
Price 19.0000 14.1000 16.8000 18.4000 18.4000 17.6200 18.1800 -
P/RPS 0.41 0.34 0.40 0.36 0.33 0.43 0.58 -5.61%
  YoY % 20.59% -15.00% 11.11% 9.09% -23.26% -25.86% -
  Horiz. % 70.69% 58.62% 68.97% 62.07% 56.90% 74.14% 100.00%
P/EPS 8.33 23.25 15.48 12.85 10.32 7.42 15.60 -9.92%
  YoY % -64.17% 50.19% 20.47% 24.52% 39.08% -52.44% -
  Horiz. % 53.40% 149.04% 99.23% 82.37% 66.15% 47.56% 100.00%
EY 12.01 4.30 6.46 7.78 9.69 13.47 6.41 11.02%
  YoY % 179.30% -33.44% -16.97% -19.71% -28.06% 110.14% -
  Horiz. % 187.36% 67.08% 100.78% 121.37% 151.17% 210.14% 100.00%
DY 2.11 2.13 1.79 1.63 1.63 1.70 1.65 4.18%
  YoY % -0.94% 18.99% 9.82% 0.00% -4.12% 3.03% -
  Horiz. % 127.88% 129.09% 108.48% 98.79% 98.79% 103.03% 100.00%
P/NAPS 1.22 1.01 1.15 1.16 1.12 1.25 1.50 -3.38%
  YoY % 20.79% -12.17% -0.86% 3.57% -10.40% -16.67% -
  Horiz. % 81.33% 67.33% 76.67% 77.33% 74.67% 83.33% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

277  270  580  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.55+0.11 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS