Highlights

[BKAWAN] YoY TTM Result on 2020-03-31 [#2]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 27-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 31-Mar-2020  [#2]
Profit Trend QoQ -     -19.16%    YoY -     -32.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 17,100,808 15,886,332 17,093,577 20,485,831 19,938,397 15,945,840 12,263,692 5.69%
  YoY % 7.64% -7.06% -16.56% 2.75% 25.04% 30.02% -
  Horiz. % 139.44% 129.54% 139.38% 167.04% 162.58% 130.02% 100.00%
PBT 2,074,528 753,191 1,049,058 1,479,832 1,566,941 1,809,589 1,195,719 9.61%
  YoY % 175.43% -28.20% -29.11% -5.56% -13.41% 51.34% -
  Horiz. % 173.50% 62.99% 87.73% 123.76% 131.05% 151.34% 100.00%
Tax -419,556 -238,717 -273,829 -417,840 -101,399 -276,173 -279,050 7.03%
  YoY % -75.75% 12.82% 34.47% -312.08% 63.28% 1.03% -
  Horiz. % 150.35% 85.55% 98.13% 149.74% 36.34% 98.97% 100.00%
NP 1,654,972 514,474 775,229 1,061,992 1,465,542 1,533,416 916,669 10.34%
  YoY % 221.68% -33.64% -27.00% -27.54% -4.43% 67.28% -
  Horiz. % 180.54% 56.12% 84.57% 115.85% 159.88% 167.28% 100.00%
NP to SH 750,255 266,979 393,780 513,439 704,065 728,955 439,203 9.33%
  YoY % 181.02% -32.20% -23.31% -27.08% -3.41% 65.97% -
  Horiz. % 170.82% 60.79% 89.66% 116.90% 160.31% 165.97% 100.00%
Tax Rate 20.22 % 31.69 % 26.10 % 28.24 % 6.47 % 15.26 % 23.34 % -2.36%
  YoY % -36.19% 21.42% -7.58% 336.48% -57.60% -34.62% -
  Horiz. % 86.63% 135.78% 111.83% 120.99% 27.72% 65.38% 100.00%
Total Cost 15,445,836 15,371,858 16,318,348 19,423,839 18,472,855 14,412,424 11,347,023 5.27%
  YoY % 0.48% -5.80% -15.99% 5.15% 28.17% 27.02% -
  Horiz. % 136.12% 135.47% 143.81% 171.18% 162.80% 127.02% 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 59,706 242,111 223,002 203,536 246,251 -17.19%
  YoY % 34.26% -1.04% -75.34% 8.57% 9.56% -17.35% -
  Horiz. % 32.22% 23.99% 24.25% 98.32% 90.56% 82.65% 100.00%
Div Payout % 10.57 % 22.13 % 15.16 % 47.15 % 31.67 % 27.92 % 56.07 % -24.26%
  YoY % -52.24% 45.98% -67.85% 48.88% 13.43% -50.21% -
  Horiz. % 18.85% 39.47% 27.04% 84.09% 56.48% 49.79% 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 9.68 % 3.24 % 4.54 % 5.18 % 7.35 % 9.62 % 7.47 % 4.41%
  YoY % 198.77% -28.63% -12.36% -29.52% -23.60% 28.78% -
  Horiz. % 129.59% 43.37% 60.78% 69.34% 98.39% 128.78% 100.00%
ROE 12.17 % 4.86 % 6.78 % 8.05 % 10.62 % 12.75 % 8.85 % 5.45%
  YoY % 150.41% -28.32% -15.78% -24.20% -16.71% 44.07% -
  Horiz. % 137.51% 54.92% 76.61% 90.96% 120.00% 144.07% 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 4,311.24 4,032.93 4,294.42 5,098.87 4,925.18 3,927.57 3,004.75 6.20%
  YoY % 6.90% -6.09% -15.78% 3.53% 25.40% 30.71% -
  Horiz. % 143.48% 134.22% 142.92% 169.69% 163.91% 130.71% 100.00%
EPS 189.15 67.78 98.93 127.79 173.92 179.55 107.61 9.85%
  YoY % 179.06% -31.49% -22.58% -26.52% -3.14% 66.85% -
  Horiz. % 175.77% 62.99% 91.93% 118.75% 161.62% 166.85% 100.00%
DPS 20.00 15.00 15.00 60.00 55.00 50.00 60.00 -16.72%
  YoY % 33.33% 0.00% -75.00% 9.09% 10.00% -16.67% -
  Horiz. % 33.33% 25.00% 25.00% 100.00% 91.67% 83.33% 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 3,854.43 3,580.70 3,852.80 4,617.40 4,494.01 3,594.11 2,764.17 5.69%
  YoY % 7.64% -7.06% -16.56% 2.75% 25.04% 30.02% -
  Horiz. % 139.44% 129.54% 139.38% 167.04% 162.58% 130.02% 100.00%
EPS 169.10 60.18 88.76 115.73 158.69 164.30 98.99 9.33%
  YoY % 180.99% -32.20% -23.30% -27.07% -3.41% 65.98% -
  Horiz. % 170.83% 60.79% 89.67% 116.91% 160.31% 165.98% 100.00%
DPS 17.88 13.32 13.46 54.57 50.26 45.88 55.50 -17.19%
  YoY % 34.23% -1.04% -75.33% 8.58% 9.55% -17.33% -
  Horiz. % 32.22% 24.00% 24.25% 98.32% 90.56% 82.67% 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 0.41 0.30 0.40 0.35 0.39 0.47 0.61 -6.40%
  YoY % 36.67% -25.00% 14.29% -10.26% -17.02% -22.95% -
  Horiz. % 67.21% 49.18% 65.57% 57.38% 63.93% 77.05% 100.00%
P/EPS 9.41 17.97 17.16 14.16 11.14 10.19 16.95 -9.33%
  YoY % -47.63% 4.72% 21.19% 27.11% 9.32% -39.88% -
  Horiz. % 55.52% 106.02% 101.24% 83.54% 65.72% 60.12% 100.00%
EY 10.63 5.56 5.83 7.06 8.97 9.81 5.90 10.30%
  YoY % 91.19% -4.63% -17.42% -21.29% -8.56% 66.27% -
  Horiz. % 180.17% 94.24% 98.81% 119.66% 152.03% 166.27% 100.00%
DY 1.12 1.23 0.88 3.31 2.84 2.73 3.29 -16.43%
  YoY % -8.94% 39.77% -73.41% 16.55% 4.03% -17.02% -
  Horiz. % 34.04% 37.39% 26.75% 100.61% 86.32% 82.98% 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 0.44 0.35 0.39 0.36 0.37 0.45 0.61 -5.29%
  YoY % 25.71% -10.26% 8.33% -2.70% -17.78% -26.23% -
  Horiz. % 72.13% 57.38% 63.93% 59.02% 60.66% 73.77% 100.00%
P/EPS 10.05 20.80 16.98 14.40 10.58 9.81 16.89 -8.28%
  YoY % -51.68% 22.50% 17.92% 36.11% 7.85% -41.92% -
  Horiz. % 59.50% 123.15% 100.53% 85.26% 62.64% 58.08% 100.00%
EY 9.96 4.81 5.89 6.95 9.45 10.19 5.92 9.05%
  YoY % 107.07% -18.34% -15.25% -26.46% -7.26% 72.13% -
  Horiz. % 168.24% 81.25% 99.49% 117.40% 159.63% 172.13% 100.00%
DY 1.05 1.06 0.89 3.26 2.99 2.84 3.30 -17.36%
  YoY % -0.94% 19.10% -72.70% 9.03% 5.28% -13.94% -
  Horiz. % 31.82% 32.12% 26.97% 98.79% 90.61% 86.06% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS