[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2017 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -0.37%
YoY- -28.91%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 19,525,318 20,342,728 21,366,584 21,548,322 21,662,306 22,467,710 22,519,680 -9.09%
PBT 1,437,478 1,618,410 1,947,040 1,622,131 1,599,378 1,903,008 2,055,212 -21.25%
Tax -373,214 -402,538 -438,420 -423,408 -400,230 -413,674 -417,140 -7.16%
NP 1,064,264 1,215,872 1,508,620 1,198,723 1,199,148 1,489,334 1,638,072 -25.04%
-
NP to SH 525,652 575,302 711,596 586,646 588,849 721,716 790,172 -23.85%
-
Tax Rate 25.96% 24.87% 22.52% 26.10% 25.02% 21.74% 20.30% -
Total Cost 18,461,054 19,126,856 19,857,964 20,349,599 20,463,158 20,978,376 20,881,608 -7.90%
-
Net Worth 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 0.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 80,285 120,531 - 242,461 80,889 121,447 - -
Div Payout % 15.27% 20.95% - 41.33% 13.74% 16.83% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 0.43%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.45% 5.98% 7.06% 5.56% 5.54% 6.63% 7.27% -
ROE 8.09% 9.02% 10.72% 8.73% 8.90% 10.88% 12.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4,863.99 5,063.25 5,309.48 5,332.40 5,356.00 5,549.97 5,559.26 -8.54%
EPS 130.95 143.20 176.84 145.17 145.59 178.28 195.08 -23.39%
DPS 20.00 30.00 0.00 60.00 20.00 30.00 0.00 -
NAPS 16.18 15.87 16.49 16.63 16.35 16.38 15.93 1.04%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4,970.01 5,178.07 5,438.69 5,484.95 5,513.96 5,718.97 5,732.20 -9.09%
EPS 133.80 146.44 181.13 149.33 149.89 183.71 201.13 -23.85%
DPS 20.44 30.68 0.00 61.72 20.59 30.91 0.00 -
NAPS 16.5327 16.2299 16.8913 17.1058 16.8322 16.8788 16.4256 0.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 17.90 18.10 19.60 19.12 18.90 19.38 18.40 -
P/RPS 0.37 0.36 0.37 0.36 0.35 0.35 0.33 7.94%
P/EPS 13.67 12.64 11.08 13.17 12.98 10.87 9.43 28.17%
EY 7.32 7.91 9.02 7.59 7.70 9.20 10.60 -21.92%
DY 1.12 1.66 0.00 3.14 1.06 1.55 0.00 -
P/NAPS 1.11 1.14 1.19 1.15 1.16 1.18 1.16 -2.90%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 -
Price 17.28 18.40 19.48 19.80 19.00 18.40 19.80 -
P/RPS 0.36 0.36 0.37 0.37 0.35 0.33 0.36 0.00%
P/EPS 13.20 12.85 11.02 13.64 13.05 10.32 10.15 19.20%
EY 7.58 7.78 9.08 7.33 7.66 9.69 9.85 -16.06%
DY 1.16 1.63 0.00 3.03 1.05 1.63 0.00 -
P/NAPS 1.07 1.16 1.18 1.19 1.16 1.12 1.24 -9.38%

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