[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -18.41%
YoY- -29.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 20,342,728 21,366,584 21,548,322 21,662,306 22,467,710 22,519,680 16,969,251 12.86%
PBT 1,618,410 1,947,040 1,622,131 1,599,378 1,903,008 2,055,212 1,822,586 -7.62%
Tax -402,538 -438,420 -423,408 -400,230 -413,674 -417,140 -45,691 327.12%
NP 1,215,872 1,508,620 1,198,723 1,199,148 1,489,334 1,638,072 1,776,895 -22.36%
-
NP to SH 575,302 711,596 586,646 588,849 721,716 790,172 825,168 -21.39%
-
Tax Rate 24.87% 22.52% 26.10% 25.02% 21.74% 20.30% 2.51% -
Total Cost 19,126,856 19,857,964 20,349,599 20,463,158 20,978,376 20,881,608 15,192,356 16.61%
-
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 3.11%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 120,531 - 242,461 80,889 121,447 - 223,149 -33.70%
Div Payout % 20.95% - 41.33% 13.74% 16.83% - 27.04% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 3.11%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 405,727 4.91%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.98% 7.06% 5.56% 5.54% 6.63% 7.27% 10.47% -
ROE 9.02% 10.72% 8.73% 8.90% 10.88% 12.25% 13.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5,063.25 5,309.48 5,332.40 5,356.00 5,549.97 5,559.26 4,182.43 13.60%
EPS 143.20 176.84 145.17 145.59 178.28 195.08 203.38 -20.87%
DPS 30.00 0.00 60.00 20.00 30.00 0.00 55.00 -33.26%
NAPS 15.87 16.49 16.63 16.35 16.38 15.93 15.01 3.78%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4,585.15 4,815.92 4,856.88 4,882.57 5,064.11 5,075.82 3,824.78 12.86%
EPS 129.67 160.39 132.23 132.72 162.67 178.10 185.99 -21.39%
DPS 27.17 0.00 54.65 18.23 27.37 0.00 50.30 -33.69%
NAPS 14.3714 14.9571 15.147 14.9048 14.946 14.5447 13.7265 3.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 18.10 19.60 19.12 18.90 19.38 18.40 18.18 -
P/RPS 0.36 0.37 0.36 0.35 0.35 0.33 0.43 -11.18%
P/EPS 12.64 11.08 13.17 12.98 10.87 9.43 8.94 25.99%
EY 7.91 9.02 7.59 7.70 9.20 10.60 11.19 -20.66%
DY 1.66 0.00 3.14 1.06 1.55 0.00 3.03 -33.07%
P/NAPS 1.14 1.19 1.15 1.16 1.18 1.16 1.21 -3.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 -
Price 18.40 19.48 19.80 19.00 18.40 19.80 18.30 -
P/RPS 0.36 0.37 0.37 0.35 0.33 0.36 0.44 -12.53%
P/EPS 12.85 11.02 13.64 13.05 10.32 10.15 9.00 26.82%
EY 7.78 9.08 7.33 7.66 9.69 9.85 11.11 -21.15%
DY 1.63 0.00 3.03 1.05 1.63 0.00 3.01 -33.58%
P/NAPS 1.16 1.18 1.19 1.16 1.12 1.24 1.22 -3.30%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment