Highlights

[BKAWAN] YoY Quarter Result on 2018-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 14-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     -2.88%    YoY -     31.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 3,824,675 4,472,625 5,012,875 4,043,453 3,639,128 3,019,475 2,256,134 9.19%
  YoY % -14.49% -10.78% 23.98% 11.11% 20.52% 33.83% -
  Horiz. % 169.52% 198.24% 222.19% 179.22% 161.30% 133.83% 100.00%
PBT 81,679 268,904 248,030 357,505 334,936 299,507 247,900 -16.89%
  YoY % -69.63% 8.42% -30.62% 6.74% 11.83% 20.82% -
  Horiz. % 32.95% 108.47% 100.05% 144.21% 135.11% 120.82% 100.00%
Tax -21,578 -78,642 -93,336 -59,189 -61,669 -64,883 -22,524 -0.71%
  YoY % 72.56% 15.74% -57.69% 4.02% 4.95% -188.06% -
  Horiz. % 95.80% 349.15% 414.38% 262.78% 273.79% 288.06% 100.00%
NP 60,101 190,262 154,694 298,316 273,267 234,624 225,376 -19.76%
  YoY % -68.41% 22.99% -48.14% 9.17% 16.47% 4.10% -
  Horiz. % 26.67% 84.42% 68.64% 132.36% 121.25% 104.10% 100.00%
NP to SH 50,826 106,588 80,779 148,473 131,662 110,528 110,513 -12.14%
  YoY % -52.32% 31.95% -45.59% 12.77% 19.12% 0.01% -
  Horiz. % 45.99% 96.45% 73.09% 134.35% 119.14% 100.01% 100.00%
Tax Rate 26.42 % 29.25 % 37.63 % 16.56 % 18.41 % 21.66 % 9.09 % 19.45%
  YoY % -9.68% -22.27% 127.23% -10.05% -15.00% 138.28% -
  Horiz. % 290.65% 321.78% 413.97% 182.18% 202.53% 238.28% 100.00%
Total Cost 3,764,574 4,282,363 4,858,181 3,745,137 3,365,861 2,784,851 2,030,758 10.83%
  YoY % -12.09% -11.85% 29.72% 11.27% 20.86% 37.13% -
  Horiz. % 185.38% 210.88% 239.23% 184.42% 165.74% 137.13% 100.00%
Net Worth 5,781,748 6,495,072 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 7.09%
  YoY % -10.98% -1.78% 14.90% 11.20% 10.98% 21.67% -
  Horiz. % 150.83% 169.44% 172.51% 150.14% 135.03% 121.67% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 5,781,748 6,495,072 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 7.09%
  YoY % -10.98% -1.78% 14.90% 11.20% 10.98% 21.67% -
  Horiz. % 150.83% 169.44% 172.51% 150.14% 135.03% 121.67% 100.00%
NOSH 397,371 401,426 404,449 405,885 407,874 411,649 415,306 -0.73%
  YoY % -1.01% -0.75% -0.35% -0.49% -0.92% -0.88% -
  Horiz. % 95.68% 96.66% 97.39% 97.73% 98.21% 99.12% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.57 % 4.25 % 3.09 % 7.38 % 7.51 % 7.77 % 9.99 % -26.53%
  YoY % -63.06% 37.54% -58.13% -1.73% -3.35% -22.22% -
  Horiz. % 15.72% 42.54% 30.93% 73.87% 75.18% 77.78% 100.00%
ROE 0.88 % 1.64 % 1.22 % 2.58 % 2.54 % 2.37 % 2.88 % -17.92%
  YoY % -46.34% 34.43% -52.71% 1.57% 7.17% -17.71% -
  Horiz. % 30.56% 56.94% 42.36% 89.58% 88.19% 82.29% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 962.49 1,114.18 1,239.43 996.20 892.22 733.51 543.25 10.00%
  YoY % -13.61% -10.11% 24.42% 11.65% 21.64% 35.02% -
  Horiz. % 177.17% 205.10% 228.15% 183.38% 164.24% 135.02% 100.00%
EPS 12.79 26.55 19.97 36.58 32.28 26.85 26.61 -11.49%
  YoY % -51.83% 32.95% -45.41% 13.32% 20.22% 0.90% -
  Horiz. % 48.06% 99.77% 75.05% 137.47% 121.31% 100.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 14.5500 16.1800 16.3500 14.1800 12.6900 11.3300 9.2300 7.88%
  YoY % -10.07% -1.04% 15.30% 11.74% 12.00% 22.75% -
  Horiz. % 157.64% 175.30% 177.14% 153.63% 137.49% 122.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 862.06 1,008.11 1,129.88 911.37 820.24 680.57 508.52 9.19%
  YoY % -14.49% -10.78% 23.98% 11.11% 20.52% 33.83% -
  Horiz. % 169.52% 198.24% 222.19% 179.22% 161.30% 133.83% 100.00%
EPS 11.46 24.02 18.21 33.47 29.68 24.91 24.91 -12.13%
  YoY % -52.29% 31.91% -45.59% 12.77% 19.15% 0.00% -
  Horiz. % 46.01% 96.43% 73.10% 134.36% 119.15% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 13.0318 14.6396 14.9048 12.9725 11.6663 10.5124 8.6400 7.09%
  YoY % -10.98% -1.78% 14.90% 11.20% 10.98% 21.67% -
  Horiz. % 150.83% 169.44% 172.51% 150.14% 135.03% 121.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 16.7000 17.9000 18.9000 17.8000 18.2200 19.8000 18.7000 -
P/RPS 1.74 1.61 1.52 1.79 2.04 2.70 3.44 -10.73%
  YoY % 8.07% 5.92% -15.08% -12.25% -24.44% -21.51% -
  Horiz. % 50.58% 46.80% 44.19% 52.03% 59.30% 78.49% 100.00%
P/EPS 130.56 67.41 94.63 48.66 56.44 73.74 70.27 10.87%
  YoY % 93.68% -28.76% 94.47% -13.78% -23.46% 4.94% -
  Horiz. % 185.80% 95.93% 134.67% 69.25% 80.32% 104.94% 100.00%
EY 0.77 1.48 1.06 2.06 1.77 1.36 1.42 -9.69%
  YoY % -47.97% 39.62% -48.54% 16.38% 30.15% -4.23% -
  Horiz. % 54.23% 104.23% 74.65% 145.07% 124.65% 95.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 1.11 1.16 1.26 1.44 1.75 2.03 -9.03%
  YoY % 3.60% -4.31% -7.94% -12.50% -17.71% -13.79% -
  Horiz. % 56.65% 54.68% 57.14% 62.07% 70.94% 86.21% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 -
Price 16.0000 17.2800 19.0000 17.9600 17.8200 19.6600 18.2600 -
P/RPS 1.66 1.55 1.53 1.80 2.00 2.68 3.36 -11.08%
  YoY % 7.10% 1.31% -15.00% -10.00% -25.37% -20.24% -
  Horiz. % 49.40% 46.13% 45.54% 53.57% 59.52% 79.76% 100.00%
P/EPS 125.09 65.08 95.13 49.10 55.20 73.22 68.62 10.52%
  YoY % 92.21% -31.59% 93.75% -11.05% -24.61% 6.70% -
  Horiz. % 182.29% 94.84% 138.63% 71.55% 80.44% 106.70% 100.00%
EY 0.80 1.54 1.05 2.04 1.81 1.37 1.46 -9.54%
  YoY % -48.05% 46.67% -48.53% 12.71% 32.12% -6.16% -
  Horiz. % 54.79% 105.48% 71.92% 139.73% 123.97% 93.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.10 1.07 1.16 1.27 1.40 1.74 1.98 -9.33%
  YoY % 2.80% -7.76% -8.66% -9.29% -19.54% -12.12% -
  Horiz. % 55.56% 54.04% 58.59% 64.14% 70.71% 87.88% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers