Highlights

[BKAWAN] YoY TTM Result on 2017-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     10.84%    YoY -     -3.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 15,886,332 17,093,577 20,485,831 19,938,397 15,945,840 12,263,692 10,369,043 7.36%
  YoY % -7.06% -16.56% 2.75% 25.04% 30.02% 18.27% -
  Horiz. % 153.21% 164.85% 197.57% 192.29% 153.78% 118.27% 100.00%
PBT 753,191 1,049,058 1,479,832 1,566,941 1,809,589 1,195,719 1,467,489 -10.51%
  YoY % -28.20% -29.11% -5.56% -13.41% 51.34% -18.52% -
  Horiz. % 51.33% 71.49% 100.84% 106.78% 123.31% 81.48% 100.00%
Tax -238,717 -273,829 -417,840 -101,399 -276,173 -279,050 -282,360 -2.76%
  YoY % 12.82% 34.47% -312.08% 63.28% 1.03% 1.17% -
  Horiz. % 84.54% 96.98% 147.98% 35.91% 97.81% 98.83% 100.00%
NP 514,474 775,229 1,061,992 1,465,542 1,533,416 916,669 1,185,129 -12.97%
  YoY % -33.64% -27.00% -27.54% -4.43% 67.28% -22.65% -
  Horiz. % 43.41% 65.41% 89.61% 123.66% 129.39% 77.35% 100.00%
NP to SH 266,979 393,780 513,439 704,065 728,955 439,203 556,087 -11.50%
  YoY % -32.20% -23.31% -27.08% -3.41% 65.97% -21.02% -
  Horiz. % 48.01% 70.81% 92.33% 126.61% 131.09% 78.98% 100.00%
Tax Rate 31.69 % 26.10 % 28.24 % 6.47 % 15.26 % 23.34 % 19.24 % 8.66%
  YoY % 21.42% -7.58% 336.48% -57.60% -34.62% 21.31% -
  Horiz. % 164.71% 135.65% 146.78% 33.63% 79.31% 121.31% 100.00%
Total Cost 15,371,858 16,318,348 19,423,839 18,472,855 14,412,424 11,347,023 9,183,914 8.96%
  YoY % -5.80% -15.99% 5.15% 28.17% 27.02% 23.55% -
  Horiz. % 167.38% 177.68% 211.50% 201.14% 156.93% 123.55% 100.00%
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 2.30%
  YoY % -5.51% -8.86% -3.84% 16.00% 15.18% 3.62% -
  Horiz. % 114.65% 121.33% 133.13% 138.45% 119.35% 103.62% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 59,087 59,706 242,111 223,002 203,536 246,251 228,006 -20.14%
  YoY % -1.04% -75.34% 8.57% 9.56% -17.35% 8.00% -
  Horiz. % 25.91% 26.19% 106.19% 97.81% 89.27% 108.00% 100.00%
Div Payout % 22.13 % 15.16 % 47.15 % 31.67 % 27.92 % 56.07 % 41.00 % -9.76%
  YoY % 45.98% -67.85% 48.88% 13.43% -50.21% 36.76% -
  Horiz. % 53.98% 36.98% 115.00% 77.24% 68.10% 136.76% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 2.30%
  YoY % -5.51% -8.86% -3.84% 16.00% 15.18% 3.62% -
  Horiz. % 114.65% 121.33% 133.13% 138.45% 119.35% 103.62% 100.00%
NOSH 393,915 398,042 401,772 404,826 405,997 408,143 412,894 -0.78%
  YoY % -1.04% -0.93% -0.75% -0.29% -0.53% -1.15% -
  Horiz. % 95.40% 96.40% 97.31% 98.05% 98.33% 98.85% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.24 % 4.54 % 5.18 % 7.35 % 9.62 % 7.47 % 11.43 % -18.94%
  YoY % -28.63% -12.36% -29.52% -23.60% 28.78% -34.65% -
  Horiz. % 28.35% 39.72% 45.32% 64.30% 84.16% 65.35% 100.00%
ROE 4.86 % 6.78 % 8.05 % 10.62 % 12.75 % 8.85 % 11.61 % -13.50%
  YoY % -28.32% -15.78% -24.20% -16.71% 44.07% -23.77% -
  Horiz. % 41.86% 58.40% 69.34% 91.47% 109.82% 76.23% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4,032.93 4,294.42 5,098.87 4,925.18 3,927.57 3,004.75 2,511.31 8.21%
  YoY % -6.09% -15.78% 3.53% 25.40% 30.71% 19.65% -
  Horiz. % 160.59% 171.00% 203.04% 196.12% 156.40% 119.65% 100.00%
EPS 67.78 98.93 127.79 173.92 179.55 107.61 134.68 -10.80%
  YoY % -31.49% -22.58% -26.52% -3.14% 66.85% -20.10% -
  Horiz. % 50.33% 73.46% 94.88% 129.14% 133.32% 79.90% 100.00%
DPS 15.00 15.00 60.00 55.00 50.00 60.00 55.00 -19.45%
  YoY % 0.00% -75.00% 9.09% 10.00% -16.67% 9.09% -
  Horiz. % 27.27% 27.27% 109.09% 100.00% 90.91% 109.09% 100.00%
NAPS 13.9400 14.6000 15.8700 16.3800 14.0800 12.1600 11.6000 3.11%
  YoY % -4.52% -8.00% -3.11% 16.34% 15.79% 4.83% -
  Horiz. % 120.17% 125.86% 136.81% 141.21% 121.38% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3,580.70 3,852.80 4,617.40 4,494.01 3,594.11 2,764.17 2,337.13 7.36%
  YoY % -7.06% -16.56% 2.75% 25.04% 30.02% 18.27% -
  Horiz. % 153.21% 164.85% 197.57% 192.29% 153.78% 118.27% 100.00%
EPS 60.18 88.76 115.73 158.69 164.30 98.99 125.34 -11.50%
  YoY % -32.20% -23.30% -27.07% -3.41% 65.98% -21.02% -
  Horiz. % 48.01% 70.82% 92.33% 126.61% 131.08% 78.98% 100.00%
DPS 13.32 13.46 54.57 50.26 45.88 55.50 51.39 -20.13%
  YoY % -1.04% -75.33% 8.58% 9.55% -17.33% 8.00% -
  Horiz. % 25.92% 26.19% 106.19% 97.80% 89.28% 108.00% 100.00%
NAPS 12.3768 13.0986 14.3714 14.9460 12.8846 11.1864 10.7954 2.30%
  YoY % -5.51% -8.86% -3.84% 16.00% 15.18% 3.62% -
  Horiz. % 114.65% 121.34% 133.13% 138.45% 119.35% 103.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 12.1800 16.9800 18.1000 19.3800 18.3000 18.2400 19.7000 -
P/RPS 0.30 0.40 0.35 0.39 0.47 0.61 0.78 -14.71%
  YoY % -25.00% 14.29% -10.26% -17.02% -22.95% -21.79% -
  Horiz. % 38.46% 51.28% 44.87% 50.00% 60.26% 78.21% 100.00%
P/EPS 17.97 17.16 14.16 11.14 10.19 16.95 14.63 3.48%
  YoY % 4.72% 21.19% 27.11% 9.32% -39.88% 15.86% -
  Horiz. % 122.83% 117.29% 96.79% 76.14% 69.65% 115.86% 100.00%
EY 5.56 5.83 7.06 8.97 9.81 5.90 6.84 -3.39%
  YoY % -4.63% -17.42% -21.29% -8.56% 66.27% -13.74% -
  Horiz. % 81.29% 85.23% 103.22% 131.14% 143.42% 86.26% 100.00%
DY 1.23 0.88 3.31 2.84 2.73 3.29 2.79 -12.75%
  YoY % 39.77% -73.41% 16.55% 4.03% -17.02% 17.92% -
  Horiz. % 44.09% 31.54% 118.64% 101.79% 97.85% 117.92% 100.00%
P/NAPS 0.87 1.16 1.14 1.18 1.30 1.50 1.70 -10.56%
  YoY % -25.00% 1.75% -3.39% -9.23% -13.33% -11.76% -
  Horiz. % 51.18% 68.24% 67.06% 69.41% 76.47% 88.24% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 -
Price 14.1000 16.8000 18.4000 18.4000 17.6200 18.1800 19.7800 -
P/RPS 0.35 0.39 0.36 0.37 0.45 0.61 0.79 -12.68%
  YoY % -10.26% 8.33% -2.70% -17.78% -26.23% -22.78% -
  Horiz. % 44.30% 49.37% 45.57% 46.84% 56.96% 77.22% 100.00%
P/EPS 20.80 16.98 14.40 10.58 9.81 16.89 14.69 5.96%
  YoY % 22.50% 17.92% 36.11% 7.85% -41.92% 14.98% -
  Horiz. % 141.59% 115.59% 98.03% 72.02% 66.78% 114.98% 100.00%
EY 4.81 5.89 6.95 9.45 10.19 5.92 6.81 -5.63%
  YoY % -18.34% -15.25% -26.46% -7.26% 72.13% -13.07% -
  Horiz. % 70.63% 86.49% 102.06% 138.77% 149.63% 86.93% 100.00%
DY 1.06 0.89 3.26 2.99 2.84 3.30 2.78 -14.83%
  YoY % 19.10% -72.70% 9.03% 5.28% -13.94% 18.71% -
  Horiz. % 38.13% 32.01% 117.27% 107.55% 102.16% 118.71% 100.00%
P/NAPS 1.01 1.15 1.16 1.12 1.25 1.50 1.71 -8.39%
  YoY % -12.17% -0.86% 3.57% -10.40% -16.67% -12.28% -
  Horiz. % 59.06% 67.25% 67.84% 65.50% 73.10% 87.72% 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
 
 

461  373  627  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.385+0.015 
 JAKS 0.70+0.025 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.285+0.005 
 MESTRON 0.23+0.005 
 SCIB 2.89+0.35 
 MTRONIC 0.095+0.005 
 KSTAR 0.115-0.03 
 PHB 0.0250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS