Highlights

[BKAWAN] YoY Quarter Result on 2018-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 18-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     91.85%    YoY -     -23.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,206,104 4,218,999 5,341,646 5,629,920 4,450,259 3,214,547 2,586,837 8.43%
  YoY % -0.31% -21.02% -5.12% 26.51% 38.44% 24.27% -
  Horiz. % 162.60% 163.09% 206.49% 217.64% 172.03% 124.27% 100.00%
PBT 293,752 362,830 486,760 513,803 938,661 318,274 409,828 -5.40%
  YoY % -19.04% -25.46% -5.26% -45.26% 194.92% -22.34% -
  Horiz. % 71.68% 88.53% 118.77% 125.37% 229.04% 77.66% 100.00%
Tax -76,365 -71,904 -109,605 -104,285 -88,368 -71,472 -83,292 -1.44%
  YoY % -6.20% 34.40% -5.10% -18.01% -23.64% 14.19% -
  Horiz. % 91.68% 86.33% 131.59% 125.20% 106.09% 85.81% 100.00%
NP 217,387 290,926 377,155 409,518 850,293 246,802 326,536 -6.55%
  YoY % -25.28% -22.86% -7.90% -51.84% 244.52% -24.42% -
  Horiz. % 66.57% 89.09% 115.50% 125.41% 260.40% 75.58% 100.00%
NP to SH 103,432 136,667 177,899 197,543 387,526 116,954 156,972 -6.71%
  YoY % -24.32% -23.18% -9.94% -49.02% 231.35% -25.49% -
  Horiz. % 65.89% 87.06% 113.33% 125.85% 246.88% 74.51% 100.00%
Tax Rate 26.00 % 19.82 % 22.52 % 20.30 % 9.41 % 22.46 % 20.32 % 4.19%
  YoY % 31.18% -11.99% 10.94% 115.73% -58.10% 10.53% -
  Horiz. % 127.95% 97.54% 110.83% 99.90% 46.31% 110.53% 100.00%
Total Cost 3,988,717 3,928,073 4,964,491 5,220,402 3,599,966 2,967,745 2,260,301 9.92%
  YoY % 1.54% -20.88% -4.90% 45.01% 21.30% 31.30% -
  Horiz. % 176.47% 173.79% 219.64% 230.96% 159.27% 131.30% 100.00%
Net Worth 5,619,081 6,310,947 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 2.96%
  YoY % -10.96% -4.90% 2.84% 8.56% 22.07% 3.27% -
  Horiz. % 119.17% 133.84% 140.73% 136.85% 126.06% 103.27% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 5,619,081 6,310,947 6,635,955 6,452,988 5,944,124 4,869,338 4,715,364 2.96%
  YoY % -10.96% -4.90% 2.84% 8.56% 22.07% 3.27% -
  Horiz. % 119.17% 133.84% 140.73% 136.85% 126.06% 103.27% 100.00%
NOSH 392,394 399,680 402,423 405,084 406,296 408,501 413,628 -0.87%
  YoY % -1.82% -0.68% -0.66% -0.30% -0.54% -1.24% -
  Horiz. % 94.87% 96.63% 97.29% 97.93% 98.23% 98.76% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.17 % 6.90 % 7.06 % 7.27 % 19.11 % 7.68 % 12.62 % -13.81%
  YoY % -25.07% -2.27% -2.89% -61.96% 148.83% -39.14% -
  Horiz. % 40.97% 54.68% 55.94% 57.61% 151.43% 60.86% 100.00%
ROE 1.84 % 2.17 % 2.68 % 3.06 % 6.52 % 2.40 % 3.33 % -9.41%
  YoY % -15.21% -19.03% -12.42% -53.07% 171.67% -27.93% -
  Horiz. % 55.26% 65.17% 80.48% 91.89% 195.80% 72.07% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,071.91 1,055.59 1,327.37 1,389.82 1,095.32 786.91 625.40 9.39%
  YoY % 1.55% -20.48% -4.49% 26.89% 39.19% 25.83% -
  Horiz. % 171.40% 168.79% 212.24% 222.23% 175.14% 125.83% 100.00%
EPS 26.36 34.19 44.21 48.77 95.38 28.63 37.95 -5.89%
  YoY % -22.90% -22.66% -9.35% -48.87% 233.15% -24.56% -
  Horiz. % 69.46% 90.09% 116.50% 128.51% 251.33% 75.44% 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 14.3200 15.7900 16.4900 15.9300 14.6300 11.9200 11.4000 3.87%
  YoY % -9.31% -4.24% 3.52% 8.89% 22.73% 4.56% -
  Horiz. % 125.61% 138.51% 144.65% 139.74% 128.33% 104.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 948.03 950.94 1,203.98 1,268.95 1,003.07 724.54 583.06 8.43%
  YoY % -0.31% -21.02% -5.12% 26.51% 38.44% 24.27% -
  Horiz. % 162.60% 163.09% 206.49% 217.64% 172.04% 124.27% 100.00%
EPS 23.31 30.80 40.10 44.53 87.35 26.36 35.38 -6.72%
  YoY % -24.32% -23.19% -9.95% -49.02% 231.37% -25.49% -
  Horiz. % 65.88% 87.05% 113.34% 125.86% 246.89% 74.51% 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 12.6651 14.2245 14.9571 14.5447 13.3977 10.9752 10.6282 2.96%
  YoY % -10.96% -4.90% 2.84% 8.56% 22.07% 3.26% -
  Horiz. % 119.17% 133.84% 140.73% 136.85% 126.06% 103.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 17.4400 16.6800 19.6000 18.4000 17.5000 17.3400 19.6000 -
P/RPS 1.63 1.58 1.48 1.32 1.60 2.20 3.13 -10.30%
  YoY % 3.16% 6.76% 12.12% -17.50% -27.27% -29.71% -
  Horiz. % 52.08% 50.48% 47.28% 42.17% 51.12% 70.29% 100.00%
P/EPS 66.16 48.78 44.34 37.73 18.35 60.57 51.65 4.21%
  YoY % 35.63% 10.01% 17.52% 105.61% -69.70% 17.27% -
  Horiz. % 128.09% 94.44% 85.85% 73.05% 35.53% 117.27% 100.00%
EY 1.51 2.05 2.26 2.65 5.45 1.65 1.94 -4.09%
  YoY % -26.34% -9.29% -14.72% -51.38% 230.30% -14.95% -
  Horiz. % 77.84% 105.67% 116.49% 136.60% 280.93% 85.05% 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 1.22 1.06 1.19 1.16 1.20 1.45 1.72 -5.56%
  YoY % 15.09% -10.92% 2.59% -3.33% -17.24% -15.70% -
  Horiz. % 70.93% 61.63% 69.19% 67.44% 69.77% 84.30% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/02/20 18/02/19 12/02/18 14/02/17 17/02/16 16/02/15 19/02/14 -
Price 16.2200 17.2200 19.4800 19.8000 17.8000 18.7200 20.0000 -
P/RPS 1.51 1.63 1.47 1.42 1.63 2.38 3.20 -11.76%
  YoY % -7.36% 10.88% 3.52% -12.88% -31.51% -25.62% -
  Horiz. % 47.19% 50.94% 45.94% 44.38% 50.94% 74.38% 100.00%
P/EPS 61.53 50.36 44.07 40.60 18.66 65.39 52.70 2.61%
  YoY % 22.18% 14.27% 8.55% 117.58% -71.46% 24.08% -
  Horiz. % 116.76% 95.56% 83.62% 77.04% 35.41% 124.08% 100.00%
EY 1.63 1.99 2.27 2.46 5.36 1.53 1.90 -2.52%
  YoY % -18.09% -12.33% -7.72% -54.10% 250.33% -19.47% -
  Horiz. % 85.79% 104.74% 119.47% 129.47% 282.11% 80.53% 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 1.13 1.09 1.18 1.24 1.22 1.57 1.75 -7.03%
  YoY % 3.67% -7.63% -4.84% 1.64% -22.29% -10.29% -
  Horiz. % 64.57% 62.29% 67.43% 70.86% 69.71% 89.71% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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