[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

12-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Dec-2017 [#1]

Profit Trend

QoQ- 21.3%

YoY- -9.94%

Quarter Report

BKB FY2018 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	18,966,357	19,525,318	20,342,728	21,366,584	21,548,322	21,662,306	22,467,710	-10.67%
YoY %	-2.86%	-4.02%	-4.79%	-0.84%	-0.53%	-3.58%	-	-
Horiz. %	84.42%	86.90%	90.54%	95.10%	95.91%	96.42%	100.00%	-
PBT	1,276,705	1,437,478	1,618,410	1,947,040	1,622,131	1,599,378	1,903,008	-23.34%
YoY %	-11.18%	-11.18%	-16.88%	20.03%	1.42%	-15.96%	-	-
Horiz. %	67.09%	75.54%	85.04%	102.31%	85.24%	84.04%	100.00%	-
Tax	-351,024	-373,214	-402,538	-438,420	-423,408	-400,230	-413,674	-10.36%
YoY %	5.95%	7.28%	8.18%	-3.55%	-5.79%	3.25%	-	-
Horiz. %	84.86%	90.22%	97.31%	105.98%	102.35%	96.75%	100.00%	-
NP	925,681	1,064,264	1,215,872	1,508,620	1,198,723	1,199,148	1,489,334	-27.14%
YoY %	-13.02%	-12.47%	-19.41%	25.85%	-0.04%	-19.48%	-	-
Horiz. %	62.15%	71.46%	81.64%	101.29%	80.49%	80.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	465,476	525,652	575,302	711,596	586,646	588,849	721,716	-25.33%
YoY %	-11.45%	-8.63%	-19.15%	21.30%	-0.37%	-18.41%	-	-
Horiz. %	64.50%	72.83%	79.71%	98.60%	81.28%	81.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.49%	25.96%	24.87%	22.52%	26.10%	25.02%	21.74%	-
YoY %	5.89%	4.38%	10.44%	-13.72%	4.32%	15.09%	-	-
Horiz. %	126.45%	119.41%	114.40%	103.59%	120.06%	115.09%	100.00%	-
Total Cost	18,040,676	18,461,054	19,126,856	19,857,964	20,349,599	20,463,158	20,978,376	-9.56%
YoY %	-2.28%	-3.48%	-3.68%	-2.42%	-0.55%	-2.46%	-	-
Horiz. %	86.00%	88.00%	91.17%	94.66%	97.00%	97.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,596,254	6,495,072	6,376,121	6,635,955	6,720,215	6,612,741	6,631,049	-0.34%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.63%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	60,184	80,285	120,531	-	242,461	80,889	121,447	-37.35%
YoY %	-25.04%	-33.39%	0.00%	-	199.75%	-33.40%	-	-
Horiz. %	49.56%	66.11%	99.25%	-	199.64%	66.60%	100.00%	-
Div Payout %	12.93%	15.27%	20.95%	-	41.33%	13.74%	16.83%	-
YoY %	-15.32%	-27.11%	0.00%	-	200.80%	-18.36%	-	-
Horiz. %	76.83%	90.73%	124.48%	-	245.57%	81.64%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	6,596,254	6,495,072	6,376,121	6,635,955	6,720,215	6,612,741	6,631,049	-0.34%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.63%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-
NOSH	435,951	435,951	435,951	435,951	435,951	435,951	435,951	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	4.88%	5.45%	5.98%	7.06%	5.56%	5.54%	6.63%	-
YoY %	-10.46%	-8.86%	-15.30%	26.98%	0.36%	-16.44%	-	-
Horiz. %	73.60%	82.20%	90.20%	106.49%	83.86%	83.56%	100.00%	-
ROE	7.06%	8.09%	9.02%	10.72%	8.73%	8.90%	10.88%	-
YoY %	-12.73%	-10.31%	-15.86%	22.79%	-1.91%	-18.20%	-	-
Horiz. %	64.89%	74.36%	82.90%	98.53%	80.24%	81.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	4,727.03	4,863.99	5,063.25	5,309.48	5,332.40	5,356.00	5,549.97	-10.13%
YoY %	-2.82%	-3.94%	-4.64%	-0.43%	-0.44%	-3.49%	-	-
Horiz. %	85.17%	87.64%	91.23%	95.67%	96.08%	96.51%	100.00%	-
EPS	116.01	130.95	143.20	176.84	145.17	145.59	178.28	-24.88%
YoY %	-11.41%	-8.55%	-19.02%	21.82%	-0.29%	-18.34%	-	-
Horiz. %	65.07%	73.45%	80.32%	99.19%	81.43%	81.66%	100.00%	-
DPS	15.00	20.00	30.00	0.00	60.00	20.00	30.00	-36.97%
YoY %	-25.00%	-33.33%	0.00%	0.00%	200.00%	-33.33%	-	-
Horiz. %	50.00%	66.67%	100.00%	0.00%	200.00%	66.67%	100.00%	-
NAPS	16.44	16.18	15.87	16.49	16.63	16.35	16.38	0.24%
YoY %	1.61%	1.95%	-3.76%	-0.84%	1.71%	-0.18%	-	-
Horiz. %	100.37%	98.78%	96.89%	100.67%	101.53%	99.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	4,274.92	4,400.91	4,585.15	4,815.92	4,856.88	4,882.57	5,064.11	-10.67%
YoY %	-2.86%	-4.02%	-4.79%	-0.84%	-0.53%	-3.58%	-	-
Horiz. %	84.42%	86.90%	90.54%	95.10%	95.91%	96.42%	100.00%	-
EPS	104.92	118.48	129.67	160.39	132.23	132.72	162.67	-25.32%
YoY %	-11.44%	-8.63%	-19.15%	21.30%	-0.37%	-18.41%	-	-
Horiz. %	64.50%	72.83%	79.71%	98.60%	81.29%	81.59%	100.00%	-
DPS	13.57	18.10	27.17	0.00	54.65	18.23	27.37	-37.33%
YoY %	-25.03%	-33.38%	0.00%	0.00%	199.78%	-33.39%	-	-
Horiz. %	49.58%	66.13%	99.27%	0.00%	199.67%	66.61%	100.00%	-
NAPS	14.8676	14.6396	14.3714	14.9571	15.147	14.9048	14.946	-0.34%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.62%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	17.00	17.90	18.10	19.60	19.12	18.90	19.38	-
P/RPS	0.36	0.37	0.36	0.37	0.36	0.35	0.35	1.89%
YoY %	-2.70%	2.78%	-2.70%	2.78%	2.86%	0.00%	-	-
Horiz. %	102.86%	105.71%	102.86%	105.71%	102.86%	100.00%	100.00%	-
P/EPS	14.65	13.67	12.64	11.08	13.17	12.98	10.87	21.99%
YoY %	7.17%	8.15%	14.08%	-15.87%	1.46%	19.41%	-	-
Horiz. %	134.77%	125.76%	116.28%	101.93%	121.16%	119.41%	100.00%	-
EY	6.82	7.32	7.91	9.02	7.59	7.70	9.20	-18.07%
YoY %	-6.83%	-7.46%	-12.31%	18.84%	-1.43%	-16.30%	-	-
Horiz. %	74.13%	79.57%	85.98%	98.04%	82.50%	83.70%	100.00%	-
DY	0.88	1.12	1.66	0.00	3.14	1.06	1.55	-31.41%
YoY %	-21.43%	-32.53%	0.00%	0.00%	196.23%	-31.61%	-	-
Horiz. %	56.77%	72.26%	107.10%	0.00%	202.58%	68.39%	100.00%	-
P/NAPS	1.03	1.11	1.14	1.19	1.15	1.16	1.18	-8.65%
YoY %	-7.21%	-2.63%	-4.20%	3.48%	-0.86%	-1.69%	-	-
Horiz. %	87.29%	94.07%	96.61%	100.85%	97.46%	98.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	14/11/18	14/08/18	16/05/18	12/02/18	22/11/17	15/08/17	22/05/17	-
Price	16.86	17.28	18.40	19.48	19.80	19.00	18.40	-
P/RPS	0.36	0.36	0.36	0.37	0.37	0.35	0.33	5.96%
YoY %	0.00%	0.00%	-2.70%	0.00%	5.71%	6.06%	-	-
Horiz. %	109.09%	109.09%	109.09%	112.12%	112.12%	106.06%	100.00%	-
P/EPS	14.53	13.20	12.85	11.02	13.64	13.05	10.32	25.59%
YoY %	10.08%	2.72%	16.61%	-19.21%	4.52%	26.45%	-	-
Horiz. %	140.79%	127.91%	124.52%	106.78%	132.17%	126.45%	100.00%	-
EY	6.88	7.58	7.78	9.08	7.33	7.66	9.69	-20.39%
YoY %	-9.23%	-2.57%	-14.32%	23.87%	-4.31%	-20.95%	-	-
Horiz. %	71.00%	78.22%	80.29%	93.70%	75.64%	79.05%	100.00%	-
DY	0.89	1.16	1.63	0.00	3.03	1.05	1.63	-33.17%
YoY %	-23.28%	-28.83%	0.00%	0.00%	188.57%	-35.58%	-	-
Horiz. %	54.60%	71.17%	100.00%	0.00%	185.89%	64.42%	100.00%	-
P/NAPS	1.03	1.07	1.16	1.18	1.19	1.16	1.12	-5.42%
YoY %	-3.74%	-7.76%	-1.69%	-0.84%	2.59%	3.57%	-	-
Horiz. %	91.96%	95.54%	103.57%	105.36%	106.25%	103.57%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 14:40:00

EMA 5

10 Mins

SELL

2024-06-26 14:35:00

EMA 5

5 Mins

SELL

2024-06-26 14:30:00

ADX

5 Mins

SELL

2024-06-26 14:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 12:00:00

EMA 5

10 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

306,032,400

HSI-HU8

0.075

0.00

266,073,800

INGENIEU

0.06

-0.005

226,562,800

HSI-CXV

0.145

0.00

220,099,900

HSI-CXF

0.115

-0.005

152,119,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,978,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.725

+0.03

74,633,500

SBH

0.315

+0.03

56,313,700

More active Stocks

MPI

38.90

+0.30

112,000

CHGP

2.56

+0.27

644,500

VSTECS

4.22

+0.22

2,159,500

PANAMY

20.22

+0.22

7,100

HLFG

17.40

+0.20

170,000

DLADY

36.20

+0.18

11,200

YTLPOWR

4.83

+0.16

17,437,600

MBMR

5.36

+0.16

575,900

AJI

15.36

+0.16

121,900

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.40

-1.10

64,100

KLK

20.70

-0.28

800,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

141,500

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

TENAGA

13.90

-0.10

4,604,800

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