Highlights

[BKAWAN] YoY 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 -     79.51%    YoY -     -25.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,116,154 3,922,332 4,322,368 5,301,592 4,661,089 4,042,003 2,870,040 6.19%
  YoY % 4.94% -9.26% -18.47% 13.74% 15.32% 40.83% -
  Horiz. % 143.42% 136.66% 150.60% 184.72% 162.41% 140.83% 100.00%
PBT 329,842 266,056 198,596 422,597 257,932 267,504 257,130 4.23%
  YoY % 23.97% 33.97% -53.01% 63.84% -3.58% 4.03% -
  Horiz. % 128.28% 103.47% 77.24% 164.35% 100.31% 104.03% 100.00%
Tax -103,026 -56,219 -71,113 -123,235 164,627 -63,375 -68,157 7.12%
  YoY % -83.26% 20.94% 42.29% -174.86% 359.77% 7.02% -
  Horiz. % 151.16% 82.48% 104.34% 180.81% -241.54% 92.98% 100.00%
NP 226,816 209,837 127,483 299,362 422,559 204,129 188,973 3.09%
  YoY % 8.09% 64.60% -57.42% -29.15% 107.01% 8.02% -
  Horiz. % 120.03% 111.04% 67.46% 158.42% 223.61% 108.02% 100.00%
NP to SH 85,170 96,701 71,237 145,009 194,734 115,332 90,829 -1.07%
  YoY % -11.92% 35.75% -50.87% -25.53% 68.85% 26.98% -
  Horiz. % 93.77% 106.46% 78.43% 159.65% 214.40% 126.98% 100.00%
Tax Rate 31.23 % 21.13 % 35.81 % 29.16 % -63.83 % 23.69 % 26.51 % 2.77%
  YoY % 47.80% -40.99% 22.81% 145.68% -369.44% -10.64% -
  Horiz. % 117.80% 79.71% 135.08% 110.00% -240.78% 89.36% 100.00%
Total Cost 3,889,338 3,712,495 4,194,885 5,002,230 4,238,530 3,837,874 2,681,067 6.39%
  YoY % 4.76% -11.50% -16.14% 18.02% 10.44% 43.15% -
  Horiz. % 145.07% 138.47% 156.46% 186.58% 158.09% 143.15% 100.00%
Net Worth 5,854,828 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3.88%
  YoY % 2.31% -13.25% -1.84% 10.36% 8.28% 20.72% -
  Horiz. % 125.68% 122.84% 141.59% 144.25% 130.71% 120.72% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 181,845 162,278 142,636 185,029 -
  YoY % 0.00% 0.00% 0.00% 12.06% 13.77% -22.91% -
  Horiz. % 0.00% 0.00% 0.00% 98.28% 87.70% 77.09% 100.00%
Div Payout % - % - % - % 125.40 % 83.33 % 123.67 % 203.71 % -
  YoY % 0.00% 0.00% 0.00% 50.49% -32.62% -39.29% -
  Horiz. % 0.00% 0.00% 0.00% 61.56% 40.91% 60.71% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 5,854,828 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 4,658,635 3.88%
  YoY % 2.31% -13.25% -1.84% 10.36% 8.28% 20.72% -
  Horiz. % 125.68% 122.84% 141.59% 144.25% 130.71% 120.72% 100.00%
NOSH 396,400 396,572 401,232 404,102 405,695 407,533 411,177 -0.61%
  YoY % -0.04% -1.16% -0.71% -0.39% -0.45% -0.89% -
  Horiz. % 96.41% 96.45% 97.58% 98.28% 98.67% 99.11% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.51 % 5.35 % 2.95 % 5.65 % 9.07 % 5.05 % 6.58 % -2.91%
  YoY % 2.99% 81.36% -47.79% -37.71% 79.60% -23.25% -
  Horiz. % 83.74% 81.31% 44.83% 85.87% 137.84% 76.75% 100.00%
ROE 1.45 % 1.69 % 1.08 % 2.16 % 3.20 % 2.05 % 1.95 % -4.81%
  YoY % -14.20% 56.48% -50.00% -32.50% 56.10% 5.13% -
  Horiz. % 74.36% 86.67% 55.38% 110.77% 164.10% 105.13% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,038.38 989.06 1,077.27 1,311.94 1,148.91 991.82 698.01 6.84%
  YoY % 4.99% -8.19% -17.89% 14.19% 15.84% 42.09% -
  Horiz. % 148.76% 141.70% 154.33% 187.95% 164.60% 142.09% 100.00%
EPS 21.49 24.38 17.75 35.88 48.00 28.30 22.09 -0.46%
  YoY % -11.85% 37.35% -50.53% -25.25% 69.61% 28.11% -
  Horiz. % 97.28% 110.37% 80.35% 162.43% 217.29% 128.11% 100.00%
DPS 0.00 0.00 0.00 45.00 40.00 35.00 45.00 -
  YoY % 0.00% 0.00% 0.00% 12.50% 14.29% -22.22% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 88.89% 77.78% 100.00%
NAPS 14.7700 14.4300 16.4400 16.6300 15.0100 13.8000 11.3300 4.51%
  YoY % 2.36% -12.23% -1.14% 10.79% 8.77% 21.80% -
  Horiz. % 130.36% 127.36% 145.10% 146.78% 132.48% 121.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 927.76 884.07 974.24 1,194.95 1,050.59 911.05 646.89 6.19%
  YoY % 4.94% -9.26% -18.47% 13.74% 15.32% 40.84% -
  Horiz. % 143.42% 136.66% 150.60% 184.72% 162.41% 140.84% 100.00%
EPS 19.20 21.80 16.06 32.68 43.89 26.00 20.47 -1.06%
  YoY % -11.93% 35.74% -50.86% -25.54% 68.81% 27.02% -
  Horiz. % 93.80% 106.50% 78.46% 159.65% 214.41% 127.02% 100.00%
DPS 0.00 0.00 0.00 40.99 36.58 32.15 41.70 -
  YoY % 0.00% 0.00% 0.00% 12.06% 13.78% -22.90% -
  Horiz. % 0.00% 0.00% 0.00% 98.30% 87.72% 77.10% 100.00%
NAPS 13.1965 12.8983 14.8676 15.1470 13.7254 12.6761 10.5003 3.88%
  YoY % 2.31% -13.25% -1.84% 10.36% 8.28% 20.72% -
  Horiz. % 125.68% 122.84% 141.59% 144.25% 130.71% 120.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 15.0600 15.6800 17.0000 19.1200 18.1800 16.7800 19.1000 -
P/RPS 1.45 1.59 1.58 1.46 1.58 1.69 2.74 -10.05%
  YoY % -8.81% 0.63% 8.22% -7.59% -6.51% -38.32% -
  Horiz. % 52.92% 58.03% 57.66% 53.28% 57.66% 61.68% 100.00%
P/EPS 70.09 64.30 95.75 53.28 37.88 59.29 86.46 -3.43%
  YoY % 9.00% -32.85% 79.71% 40.65% -36.11% -31.42% -
  Horiz. % 81.07% 74.37% 110.74% 61.62% 43.81% 68.58% 100.00%
EY 1.43 1.56 1.04 1.88 2.64 1.69 1.16 3.55%
  YoY % -8.33% 50.00% -44.68% -28.79% 56.21% 45.69% -
  Horiz. % 123.28% 134.48% 89.66% 162.07% 227.59% 145.69% 100.00%
DY 0.00 0.00 0.00 2.35 2.20 2.09 2.36 -
  YoY % 0.00% 0.00% 0.00% 6.82% 5.26% -11.44% -
  Horiz. % 0.00% 0.00% 0.00% 99.58% 93.22% 88.56% 100.00%
P/NAPS 1.02 1.09 1.03 1.15 1.21 1.22 1.69 -8.06%
  YoY % -6.42% 5.83% -10.43% -4.96% -0.82% -27.81% -
  Horiz. % 60.36% 64.50% 60.95% 68.05% 71.60% 72.19% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 19/11/19 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 -
Price 16.1200 15.4000 16.8600 19.8000 18.3000 17.5600 18.4800 -
P/RPS 1.55 1.56 1.57 1.51 1.59 1.77 2.65 -8.54%
  YoY % -0.64% -0.64% 3.97% -5.03% -10.17% -33.21% -
  Horiz. % 58.49% 58.87% 59.25% 56.98% 60.00% 66.79% 100.00%
P/EPS 75.03 63.16 94.96 55.18 38.13 62.05 83.66 -1.80%
  YoY % 18.79% -33.49% 72.09% 44.72% -38.55% -25.83% -
  Horiz. % 89.68% 75.50% 113.51% 65.96% 45.58% 74.17% 100.00%
EY 1.33 1.58 1.05 1.81 2.62 1.61 1.20 1.73%
  YoY % -15.82% 50.48% -41.99% -30.92% 62.73% 34.17% -
  Horiz. % 110.83% 131.67% 87.50% 150.83% 218.33% 134.17% 100.00%
DY 0.00 0.00 0.00 2.27 2.19 1.99 2.44 -
  YoY % 0.00% 0.00% 0.00% 3.65% 10.05% -18.44% -
  Horiz. % 0.00% 0.00% 0.00% 93.03% 89.75% 81.56% 100.00%
P/NAPS 1.09 1.07 1.03 1.19 1.22 1.27 1.63 -6.48%
  YoY % 1.87% 3.88% -13.45% -2.46% -3.94% -22.09% -
  Horiz. % 66.87% 65.64% 63.19% 73.01% 74.85% 77.91% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS