Highlights

[BKAWAN] YoY Quarter Result on 2019-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Mar-2019  [#2]
Profit Trend QoQ -     -41.98%    YoY -     -27.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 4,725,944 3,933,221 4,079,585 4,829,718 5,603,935 3,814,450 3,159,630 6.93%
  YoY % 20.15% -3.59% -15.53% -13.82% 46.91% 20.72% -
  Horiz. % 149.57% 124.48% 129.12% 152.86% 177.36% 120.72% 100.00%
PBT 690,370 111,704 218,728 322,445 437,701 268,488 320,808 13.61%
  YoY % 518.04% -48.93% -32.17% -26.33% 63.02% -16.31% -
  Horiz. % 215.20% 34.82% 68.18% 100.51% 136.44% 83.69% 100.00%
Tax -137,737 -84,555 -52,170 -91,664 -102,552 -62,761 -74,538 10.77%
  YoY % -62.90% -62.08% 43.09% 10.62% -63.40% 15.80% -
  Horiz. % 184.79% 113.44% 69.99% 122.98% 137.58% 84.20% 100.00%
NP 552,633 27,149 166,558 230,781 335,149 205,727 246,270 14.41%
  YoY % 1,935.56% -83.70% -27.83% -31.14% 62.91% -16.46% -
  Horiz. % 224.40% 11.02% 67.63% 93.71% 136.09% 83.54% 100.00%
NP to SH 261,081 16,020 79,288 109,752 163,315 94,435 120,892 13.68%
  YoY % 1,529.72% -79.80% -27.76% -32.80% 72.94% -21.88% -
  Horiz. % 215.96% 13.25% 65.59% 90.79% 135.09% 78.12% 100.00%
Tax Rate 19.95 % 75.70 % 23.85 % 28.43 % 23.43 % 23.38 % 23.23 % -2.50%
  YoY % -73.65% 217.40% -16.11% 21.34% 0.21% 0.65% -
  Horiz. % 85.88% 325.87% 102.67% 122.38% 100.86% 100.65% 100.00%
Total Cost 4,173,311 3,906,072 3,913,027 4,598,937 5,268,786 3,608,723 2,913,360 6.17%
  YoY % 6.84% -0.18% -14.91% -12.71% 46.00% 23.87% -
  Horiz. % 143.25% 134.07% 134.31% 157.86% 180.85% 123.87% 100.00%
Net Worth 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 3.67%
  YoY % 12.25% -5.51% -8.86% -3.84% 16.00% 15.18% -
  Horiz. % 124.20% 110.64% 117.09% 128.47% 133.61% 115.18% 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 79,331 59,087 59,706 60,265 60,723 60,899 61,221 4.41%
  YoY % 34.26% -1.04% -0.93% -0.75% -0.29% -0.53% -
  Horiz. % 129.58% 96.51% 97.53% 98.44% 99.19% 99.47% 100.00%
Div Payout % 30.39 % 368.83 % 75.30 % 54.91 % 37.18 % 64.49 % 50.64 % -8.15%
  YoY % -91.76% 389.81% 37.13% 47.69% -42.35% 27.35% -
  Horiz. % 60.01% 728.34% 148.70% 108.43% 73.42% 127.35% 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 5,716,443 4,963,020 3.67%
  YoY % 12.25% -5.51% -8.86% -3.84% 16.00% 15.18% -
  Horiz. % 124.20% 110.64% 117.09% 128.47% 133.61% 115.18% 100.00%
NOSH 396,656 393,915 398,042 401,772 404,826 405,997 408,143 -0.47%
  YoY % 0.70% -1.04% -0.93% -0.75% -0.29% -0.53% -
  Horiz. % 97.19% 96.51% 97.53% 98.44% 99.19% 99.47% 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 11.69 % 0.69 % 4.08 % 4.78 % 5.98 % 5.39 % 7.79 % 6.99%
  YoY % 1,594.20% -83.09% -14.64% -20.07% 10.95% -30.81% -
  Horiz. % 150.06% 8.86% 52.37% 61.36% 76.77% 69.19% 100.00%
ROE 4.24 % 0.29 % 1.36 % 1.72 % 2.46 % 1.65 % 2.44 % 9.64%
  YoY % 1,362.07% -78.68% -20.93% -30.08% 49.09% -32.38% -
  Horiz. % 173.77% 11.89% 55.74% 70.49% 100.82% 67.62% 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 1,191.45 998.49 1,024.91 1,202.10 1,384.28 939.53 774.15 7.44%
  YoY % 19.33% -2.58% -14.74% -13.16% 47.34% 21.36% -
  Horiz. % 153.90% 128.98% 132.39% 155.28% 178.81% 121.36% 100.00%
EPS 65.82 4.07 19.92 27.32 40.34 23.26 29.62 14.22%
  YoY % 1,517.20% -79.57% -27.09% -32.28% 73.43% -21.47% -
  Horiz. % 222.21% 13.74% 67.25% 92.23% 136.19% 78.53% 100.00%
DPS 20.00 15.00 15.00 15.00 15.00 15.00 15.00 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 1,065.20 886.53 919.52 1,088.59 1,263.10 859.76 712.16 6.93%
  YoY % 20.15% -3.59% -15.53% -13.82% 46.91% 20.73% -
  Horiz. % 149.57% 124.48% 129.12% 152.86% 177.36% 120.73% 100.00%
EPS 58.85 3.61 17.87 24.74 36.81 21.29 27.25 13.68%
  YoY % 1,530.19% -79.80% -27.77% -32.79% 72.90% -21.87% -
  Horiz. % 215.96% 13.25% 65.58% 90.79% 135.08% 78.13% 100.00%
DPS 17.88 13.32 13.46 13.58 13.69 13.73 13.80 4.41%
  YoY % 34.23% -1.04% -0.88% -0.80% -0.29% -0.51% -
  Horiz. % 129.57% 96.52% 97.54% 98.41% 99.20% 99.49% 100.00%
NAPS 13.8934 12.3768 13.0986 14.3714 14.9460 12.8846 11.1864 3.67%
  YoY % 12.25% -5.51% -8.86% -3.84% 16.00% 15.18% -
  Horiz. % 124.20% 110.64% 117.09% 128.47% 133.61% 115.18% 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 1.49 1.22 1.66 1.51 1.40 1.95 2.36 -7.37%
  YoY % 22.13% -26.51% 9.93% 7.86% -28.21% -17.37% -
  Horiz. % 63.14% 51.69% 70.34% 63.98% 59.32% 82.63% 100.00%
P/EPS 27.04 299.49 85.24 66.26 48.04 78.68 61.58 -12.81%
  YoY % -90.97% 251.35% 28.64% 37.93% -38.94% 27.77% -
  Horiz. % 43.91% 486.34% 138.42% 107.60% 78.01% 127.77% 100.00%
EY 3.70 0.33 1.17 1.51 2.08 1.27 1.62 14.74%
  YoY % 1,021.21% -71.79% -22.52% -27.40% 63.78% -21.60% -
  Horiz. % 228.40% 20.37% 72.22% 93.21% 128.40% 78.40% 100.00%
DY 1.12 1.23 0.88 0.83 0.77 0.82 0.82 5.33%
  YoY % -8.94% 39.77% 6.02% 7.79% -6.10% 0.00% -
  Horiz. % 136.59% 150.00% 107.32% 101.22% 93.90% 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 1.59 1.41 1.64 1.53 1.33 1.88 2.35 -6.30%
  YoY % 12.77% -14.02% 7.19% 15.04% -29.26% -20.00% -
  Horiz. % 67.66% 60.00% 69.79% 65.11% 56.60% 80.00% 100.00%
P/EPS 28.87 346.70 84.34 67.36 45.61 75.75 61.38 -11.80%
  YoY % -91.67% 311.07% 25.21% 47.69% -39.79% 23.41% -
  Horiz. % 47.03% 564.84% 137.41% 109.74% 74.31% 123.41% 100.00%
EY 3.46 0.29 1.19 1.48 2.19 1.32 1.63 13.35%
  YoY % 1,093.10% -75.63% -19.59% -32.42% 65.91% -19.02% -
  Horiz. % 212.27% 17.79% 73.01% 90.80% 134.36% 80.98% 100.00%
DY 1.05 1.06 0.89 0.82 0.82 0.85 0.83 3.99%
  YoY % -0.94% 19.10% 8.54% 0.00% -3.53% 2.41% -
  Horiz. % 126.51% 127.71% 107.23% 98.80% 98.80% 102.41% 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!
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
 
 

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