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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,079,585 4,829,718 5,603,935 3,814,450 3,159,630 3,023,312 2,307,697 9.96%
  YoY % -15.53% -13.82% 46.91% 20.72% 4.51% 31.01% -
  Horiz. % 176.78% 209.29% 242.84% 165.29% 136.92% 131.01% 100.00%
PBT 218,728 322,445 437,701 268,488 320,808 450,816 301,343 -5.20%
  YoY % -32.17% -26.33% 63.02% -16.31% -28.84% 49.60% -
  Horiz. % 72.58% 107.00% 145.25% 89.10% 106.46% 149.60% 100.00%
Tax -52,170 -91,664 -102,552 -62,761 -74,538 -94,234 -62,716 -3.02%
  YoY % 43.09% 10.62% -63.40% 15.80% 20.90% -50.26% -
  Horiz. % 83.18% 146.16% 163.52% 100.07% 118.85% 150.26% 100.00%
NP 166,558 230,781 335,149 205,727 246,270 356,582 238,627 -5.81%
  YoY % -27.83% -31.14% 62.91% -16.46% -30.94% 49.43% -
  Horiz. % 69.80% 96.71% 140.45% 86.21% 103.20% 149.43% 100.00%
NP to SH 79,288 109,752 163,315 94,435 120,892 163,217 108,918 -5.15%
  YoY % -27.76% -32.80% 72.94% -21.88% -25.93% 49.85% -
  Horiz. % 72.80% 100.77% 149.94% 86.70% 110.99% 149.85% 100.00%
Tax Rate 23.85 % 28.43 % 23.43 % 23.38 % 23.23 % 20.90 % 20.81 % 2.30%
  YoY % -16.11% 21.34% 0.21% 0.65% 11.15% 0.43% -
  Horiz. % 114.61% 136.62% 112.59% 112.35% 111.63% 100.43% 100.00%
Total Cost 3,913,027 4,598,937 5,268,786 3,608,723 2,913,360 2,666,730 2,069,070 11.20%
  YoY % -14.91% -12.71% 46.00% 23.87% 9.25% 28.89% -
  Horiz. % 189.12% 222.27% 254.65% 174.41% 140.81% 128.89% 100.00%
Net Worth 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 7.28%
  YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% -
  Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 59,706 60,265 60,723 60,899 61,221 61,934 62,333 -0.71%
  YoY % -0.93% -0.75% -0.29% -0.53% -1.15% -0.64% -
  Horiz. % 95.78% 96.68% 97.42% 97.70% 98.22% 99.36% 100.00%
Div Payout % 75.30 % 54.91 % 37.18 % 64.49 % 50.64 % 37.95 % 57.23 % 4.68%
  YoY % 37.13% 47.69% -42.35% 27.35% 33.44% -33.69% -
  Horiz. % 131.57% 95.95% 64.97% 112.69% 88.49% 66.31% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 7.28%
  YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% -
  Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
NOSH 398,042 401,772 404,826 405,997 408,143 412,894 415,558 -0.71%
  YoY % -0.93% -0.75% -0.29% -0.53% -1.15% -0.64% -
  Horiz. % 95.78% 96.68% 97.42% 97.70% 98.22% 99.36% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.08 % 4.78 % 5.98 % 5.39 % 7.79 % 11.79 % 10.34 % -14.35%
  YoY % -14.64% -20.07% 10.95% -30.81% -33.93% 14.02% -
  Horiz. % 39.46% 46.23% 57.83% 52.13% 75.34% 114.02% 100.00%
ROE 1.36 % 1.72 % 2.46 % 1.65 % 2.44 % 3.41 % 2.86 % -11.65%
  YoY % -20.93% -30.08% 49.09% -32.38% -28.45% 19.23% -
  Horiz. % 47.55% 60.14% 86.01% 57.69% 85.31% 119.23% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,024.91 1,202.10 1,384.28 939.53 774.15 732.22 555.32 10.75%
  YoY % -14.74% -13.16% 47.34% 21.36% 5.73% 31.86% -
  Horiz. % 184.56% 216.47% 249.28% 169.19% 139.41% 131.86% 100.00%
EPS 19.92 27.32 40.34 23.26 29.62 39.53 26.21 -4.47%
  YoY % -27.09% -32.28% 73.43% -21.47% -25.07% 50.82% -
  Horiz. % 76.00% 104.24% 153.91% 88.74% 113.01% 150.82% 100.00%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 14.6000 15.8700 16.3800 14.0800 12.1600 11.6000 9.1700 8.06%
  YoY % -8.00% -3.11% 16.34% 15.79% 4.83% 26.50% -
  Horiz. % 159.21% 173.06% 178.63% 153.54% 132.61% 126.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 935.79 1,107.86 1,285.45 874.97 724.77 693.50 529.35 9.96%
  YoY % -15.53% -13.82% 46.91% 20.72% 4.51% 31.01% -
  Horiz. % 176.78% 209.29% 242.84% 165.29% 136.92% 131.01% 100.00%
EPS 18.19 25.18 37.46 21.66 27.73 37.44 24.98 -5.15%
  YoY % -27.76% -32.78% 72.95% -21.89% -25.93% 49.88% -
  Horiz. % 72.82% 100.80% 149.96% 86.71% 111.01% 149.88% 100.00%
DPS 13.70 13.82 13.93 13.97 14.04 14.21 14.30 -0.71%
  YoY % -0.87% -0.79% -0.29% -0.50% -1.20% -0.63% -
  Horiz. % 95.80% 96.64% 97.41% 97.69% 98.18% 99.37% 100.00%
NAPS 13.3304 14.6258 15.2105 13.1126 11.3844 10.9865 8.7411 7.28%
  YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% -
  Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 16.9800 18.1000 19.3800 18.3000 18.2400 19.7000 18.1000 -
P/RPS 1.66 1.51 1.40 1.95 2.36 2.69 3.26 -10.63%
  YoY % 9.93% 7.86% -28.21% -17.37% -12.27% -17.48% -
  Horiz. % 50.92% 46.32% 42.94% 59.82% 72.39% 82.52% 100.00%
P/EPS 85.24 66.26 48.04 78.68 61.58 49.84 69.06 3.57%
  YoY % 28.64% 37.93% -38.94% 27.77% 23.56% -27.83% -
  Horiz. % 123.43% 95.95% 69.56% 113.93% 89.17% 72.17% 100.00%
EY 1.17 1.51 2.08 1.27 1.62 2.01 1.45 -3.51%
  YoY % -22.52% -27.40% 63.78% -21.60% -19.40% 38.62% -
  Horiz. % 80.69% 104.14% 143.45% 87.59% 111.72% 138.62% 100.00%
DY 0.88 0.83 0.77 0.82 0.82 0.76 0.83 0.98%
  YoY % 6.02% 7.79% -6.10% 0.00% 7.89% -8.43% -
  Horiz. % 106.02% 100.00% 92.77% 98.80% 98.80% 91.57% 100.00%
P/NAPS 1.16 1.14 1.18 1.30 1.50 1.70 1.97 -8.44%
  YoY % 1.75% -3.39% -9.23% -13.33% -11.76% -13.71% -
  Horiz. % 58.88% 57.87% 59.90% 65.99% 76.14% 86.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 -
Price 16.8000 18.4000 18.4000 17.6200 18.1800 19.7800 19.1000 -
P/RPS 1.64 1.53 1.33 1.88 2.35 2.70 3.44 -11.61%
  YoY % 7.19% 15.04% -29.26% -20.00% -12.96% -21.51% -
  Horiz. % 47.67% 44.48% 38.66% 54.65% 68.31% 78.49% 100.00%
P/EPS 84.34 67.36 45.61 75.75 61.38 50.04 72.87 2.47%
  YoY % 25.21% 47.69% -39.79% 23.41% 22.66% -31.33% -
  Horiz. % 115.74% 92.44% 62.59% 103.95% 84.23% 68.67% 100.00%
EY 1.19 1.48 2.19 1.32 1.63 2.00 1.37 -2.32%
  YoY % -19.59% -32.42% 65.91% -19.02% -18.50% 45.99% -
  Horiz. % 86.86% 108.03% 159.85% 96.35% 118.98% 145.99% 100.00%
DY 0.89 0.82 0.82 0.85 0.83 0.76 0.79 2.01%
  YoY % 8.54% 0.00% -3.53% 2.41% 9.21% -3.80% -
  Horiz. % 112.66% 103.80% 103.80% 107.59% 105.06% 96.20% 100.00%
P/NAPS 1.15 1.16 1.12 1.25 1.50 1.71 2.08 -9.40%
  YoY % -0.86% 3.57% -10.40% -16.67% -12.28% -17.79% -
  Horiz. % 55.29% 55.77% 53.85% 60.10% 72.12% 82.21% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
5. Dr M can restore economy in two years, says Anwar save malaysia!!!
6. Is paying dividend important? Sslee blog
7. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers