[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2016 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

14-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Dec-2016 [#1]

Profit Trend

QoQ- -4.24%

YoY- -49.02%

Quarter Report

BKB FY2017 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	21,548,322	21,662,306	22,467,710	22,519,680	16,969,251	16,410,882	16,529,418	19.31%
YoY %	-0.53%	-3.58%	-0.23%	32.71%	3.40%	-0.72%	-	-
Horiz. %	130.36%	131.05%	135.93%	136.24%	102.66%	99.28%	100.00%	-
PBT	1,622,131	1,599,378	1,903,008	2,055,212	1,822,586	2,086,205	2,414,298	-23.26%
YoY %	1.42%	-15.96%	-7.41%	12.76%	-12.64%	-13.59%	-	-
Horiz. %	67.19%	66.25%	78.82%	85.13%	75.49%	86.41%	100.00%	-
Tax	-423,408	-400,230	-413,674	-417,140	-45,691	-280,424	-302,258	25.16%
YoY %	-5.79%	3.25%	0.83%	-812.96%	83.71%	7.22%	-	-
Horiz. %	140.08%	132.41%	136.86%	138.01%	15.12%	92.78%	100.00%	-
NP	1,198,723	1,199,148	1,489,334	1,638,072	1,776,895	1,805,781	2,112,040	-31.42%
YoY %	-0.04%	-19.48%	-9.08%	-7.81%	-1.60%	-14.50%	-	-
Horiz. %	56.76%	56.78%	70.52%	77.56%	84.13%	85.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	586,646	588,849	721,716	790,172	825,168	840,578	963,922	-28.16%
YoY %	-0.37%	-18.41%	-8.66%	-4.24%	-1.83%	-12.80%	-	-
Horiz. %	60.86%	61.09%	74.87%	81.97%	85.61%	87.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	25.02%	21.74%	20.30%	2.51%	13.44%	12.52%	-
YoY %	4.32%	15.09%	7.09%	708.76%	-81.32%	7.35%	-	-
Horiz. %	208.47%	199.84%	173.64%	162.14%	20.05%	107.35%	100.00%	-
Total Cost	20,349,599	20,463,158	20,978,376	20,881,608	15,192,356	14,605,101	14,417,378	25.80%
YoY %	-0.55%	-2.46%	0.46%	37.45%	4.02%	1.30%	-	-
Horiz. %	141.15%	141.93%	145.51%	144.84%	105.38%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,720,215	6,612,741	6,631,049	6,452,988	6,089,965	5,755,201	5,716,942	11.37%
YoY %	1.63%	-0.28%	2.76%	5.96%	5.82%	0.67%	-	-
Horiz. %	117.55%	115.67%	115.99%	112.87%	106.52%	100.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	242,461	80,889	121,447	-	223,149	81,173	121,809	58.17%
YoY %	199.75%	-33.40%	0.00%	-	174.91%	-33.36%	-	-
Horiz. %	199.05%	66.41%	99.70%	-	183.20%	66.64%	100.00%	-
Div Payout %	41.33%	13.74%	16.83%	-	27.04%	9.66%	12.64%	-
YoY %	200.80%	-18.36%	0.00%	-	179.92%	-23.58%	-	-
Horiz. %	326.98%	108.70%	133.15%	-	213.92%	76.42%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	6,720,215	6,612,741	6,631,049	6,452,988	6,089,965	5,755,201	5,716,942	11.37%
YoY %	1.63%	-0.28%	2.76%	5.96%	5.82%	0.67%	-	-
Horiz. %	117.55%	115.67%	115.99%	112.87%	106.52%	100.67%	100.00%	-
NOSH	435,951	435,951	435,951	435,951	405,727	405,867	406,032	4.84%
YoY %	0.00%	0.00%	0.00%	7.45%	-0.03%	-0.04%	-	-
Horiz. %	107.37%	107.37%	107.37%	107.37%	99.92%	99.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	5.56%	5.54%	6.63%	7.27%	10.47%	11.00%	12.78%	-
YoY %	0.36%	-16.44%	-8.80%	-30.56%	-4.82%	-13.93%	-	-
Horiz. %	43.51%	43.35%	51.88%	56.89%	81.92%	86.07%	100.00%	-
ROE	8.73%	8.90%	10.88%	12.25%	13.55%	14.61%	16.86%	-
YoY %	-1.91%	-18.20%	-11.18%	-9.59%	-7.26%	-13.35%	-	-
Horiz. %	51.78%	52.79%	64.53%	72.66%	80.37%	86.65%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	5,332.40	5,356.00	5,549.97	5,559.26	4,182.43	4,043.41	4,070.96	19.69%
YoY %	-0.44%	-3.49%	-0.17%	32.92%	3.44%	-0.68%	-	-
Horiz. %	130.99%	131.57%	136.33%	136.56%	102.74%	99.32%	100.00%	-
EPS	145.17	145.59	178.28	195.08	203.38	207.11	237.40	-27.93%
YoY %	-0.29%	-18.34%	-8.61%	-4.08%	-1.80%	-12.76%	-	-
Horiz. %	61.15%	61.33%	75.10%	82.17%	85.67%	87.24%	100.00%	-
DPS	60.00	20.00	30.00	0.00	55.00	20.00	30.00	58.67%
YoY %	200.00%	-33.33%	0.00%	0.00%	175.00%	-33.33%	-	-
Horiz. %	200.00%	66.67%	100.00%	0.00%	183.33%	66.67%	100.00%	-
NAPS	16.63	16.35	16.38	15.93	15.01	14.18	14.08	11.72%
YoY %	1.71%	-0.18%	2.82%	6.13%	5.85%	0.71%	-	-
Horiz. %	118.11%	116.12%	116.34%	113.14%	106.61%	100.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	4,856.88	4,882.57	5,064.11	5,075.82	3,824.78	3,698.93	3,725.65	19.31%
YoY %	-0.53%	-3.58%	-0.23%	32.71%	3.40%	-0.72%	-	-
Horiz. %	130.36%	131.05%	135.93%	136.24%	102.66%	99.28%	100.00%	-
EPS	132.23	132.72	162.67	178.10	185.99	189.46	217.26	-28.16%
YoY %	-0.37%	-18.41%	-8.66%	-4.24%	-1.83%	-12.80%	-	-
Horiz. %	60.86%	61.09%	74.87%	81.98%	85.61%	87.20%	100.00%	-
DPS	54.65	18.23	27.37	0.00	50.30	18.30	27.46	58.15%
YoY %	199.78%	-33.39%	0.00%	0.00%	174.86%	-33.36%	-	-
Horiz. %	199.02%	66.39%	99.67%	0.00%	183.18%	66.64%	100.00%	-
NAPS	15.147	14.9048	14.946	14.5447	13.7265	12.9719	12.8857	11.37%
YoY %	1.62%	-0.28%	2.76%	5.96%	5.82%	0.67%	-	-
Horiz. %	117.55%	115.67%	115.99%	112.87%	106.53%	100.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	19.12	18.90	19.38	18.40	18.18	17.80	18.30	-
P/RPS	0.36	0.35	0.35	0.33	0.43	0.44	0.45	-13.81%
YoY %	2.86%	0.00%	6.06%	-23.26%	-2.27%	-2.22%	-	-
Horiz. %	80.00%	77.78%	77.78%	73.33%	95.56%	97.78%	100.00%	-
P/EPS	13.17	12.98	10.87	9.43	8.94	8.59	7.71	42.84%
YoY %	1.46%	19.41%	15.27%	5.48%	4.07%	11.41%	-	-
Horiz. %	170.82%	168.35%	140.99%	122.31%	115.95%	111.41%	100.00%	-
EY	7.59	7.70	9.20	10.60	11.19	11.64	12.97	-30.01%
YoY %	-1.43%	-16.30%	-13.21%	-5.27%	-3.87%	-10.25%	-	-
Horiz. %	58.52%	59.37%	70.93%	81.73%	86.28%	89.75%	100.00%	-
DY	3.14	1.06	1.55	0.00	3.03	1.12	1.64	54.12%
YoY %	196.23%	-31.61%	0.00%	0.00%	170.54%	-31.71%	-	-
Horiz. %	191.46%	64.63%	94.51%	0.00%	184.76%	68.29%	100.00%	-
P/NAPS	1.15	1.16	1.18	1.16	1.21	1.26	1.30	-7.84%
YoY %	-0.86%	-1.69%	1.72%	-4.13%	-3.97%	-3.08%	-	-
Horiz. %	88.46%	89.23%	90.77%	89.23%	93.08%	96.92%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	15/08/17	22/05/17	14/02/17	16/11/16	17/08/16	16/05/16	-
Price	19.80	19.00	18.40	19.80	18.30	17.96	17.62	-
P/RPS	0.37	0.35	0.33	0.36	0.44	0.44	0.43	-9.52%
YoY %	5.71%	6.06%	-8.33%	-18.18%	0.00%	2.33%	-	-
Horiz. %	86.05%	81.40%	76.74%	83.72%	102.33%	102.33%	100.00%	-
P/EPS	13.64	13.05	10.32	10.15	9.00	8.67	7.42	50.00%
YoY %	4.52%	26.45%	1.67%	12.78%	3.81%	16.85%	-	-
Horiz. %	183.83%	175.88%	139.08%	136.79%	121.29%	116.85%	100.00%	-
EY	7.33	7.66	9.69	9.85	11.11	11.53	13.47	-33.32%
YoY %	-4.31%	-20.95%	-1.62%	-11.34%	-3.64%	-14.40%	-	-
Horiz. %	54.42%	56.87%	71.94%	73.13%	82.48%	85.60%	100.00%	-
DY	3.03	1.05	1.63	0.00	3.01	1.11	1.70	46.95%
YoY %	188.57%	-35.58%	0.00%	0.00%	171.17%	-34.71%	-	-
Horiz. %	178.24%	61.76%	95.88%	0.00%	177.06%	65.29%	100.00%	-
P/NAPS	1.19	1.16	1.12	1.24	1.22	1.27	1.25	-3.22%
YoY %	2.59%	3.57%	-9.68%	1.64%	-3.94%	1.60%	-	-
Horiz. %	95.20%	92.80%	89.60%	99.20%	97.60%	101.60%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:50:00

ADX

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More