[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2017 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -8.66%
YoY- -25.13%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 21,366,584 21,548,322 21,662,306 22,467,710 22,519,680 16,969,251 16,410,882 19.17%
PBT 1,947,040 1,622,131 1,599,378 1,903,008 2,055,212 1,822,586 2,086,205 -4.48%
Tax -438,420 -423,408 -400,230 -413,674 -417,140 -45,691 -280,424 34.59%
NP 1,508,620 1,198,723 1,199,148 1,489,334 1,638,072 1,776,895 1,805,781 -11.26%
-
NP to SH 711,596 586,646 588,849 721,716 790,172 825,168 840,578 -10.48%
-
Tax Rate 22.52% 26.10% 25.02% 21.74% 20.30% 2.51% 13.44% -
Total Cost 19,857,964 20,349,599 20,463,158 20,978,376 20,881,608 15,192,356 14,605,101 22.66%
-
Net Worth 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 5,755,201 9.92%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 242,461 80,889 121,447 - 223,149 81,173 -
Div Payout % - 41.33% 13.74% 16.83% - 27.04% 9.66% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 5,755,201 9.92%
NOSH 435,951 435,951 435,951 435,951 435,951 405,727 405,867 4.86%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.06% 5.56% 5.54% 6.63% 7.27% 10.47% 11.00% -
ROE 10.72% 8.73% 8.90% 10.88% 12.25% 13.55% 14.61% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5,309.48 5,332.40 5,356.00 5,549.97 5,559.26 4,182.43 4,043.41 19.85%
EPS 176.84 145.17 145.59 178.28 195.08 203.38 207.11 -9.97%
DPS 0.00 60.00 20.00 30.00 0.00 55.00 20.00 -
NAPS 16.49 16.63 16.35 16.38 15.93 15.01 14.18 10.55%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4,815.92 4,856.88 4,882.57 5,064.11 5,075.82 3,824.78 3,698.93 19.17%
EPS 160.39 132.23 132.72 162.67 178.10 185.99 189.46 -10.48%
DPS 0.00 54.65 18.23 27.37 0.00 50.30 18.30 -
NAPS 14.9571 15.147 14.9048 14.946 14.5447 13.7265 12.9719 9.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 19.60 19.12 18.90 19.38 18.40 18.18 17.80 -
P/RPS 0.37 0.36 0.35 0.35 0.33 0.43 0.44 -10.88%
P/EPS 11.08 13.17 12.98 10.87 9.43 8.94 8.59 18.43%
EY 9.02 7.59 7.70 9.20 10.60 11.19 11.64 -15.59%
DY 0.00 3.14 1.06 1.55 0.00 3.03 1.12 -
P/NAPS 1.19 1.15 1.16 1.18 1.16 1.21 1.26 -3.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 -
Price 19.48 19.80 19.00 18.40 19.80 18.30 17.96 -
P/RPS 0.37 0.37 0.35 0.33 0.36 0.44 0.44 -10.88%
P/EPS 11.02 13.64 13.05 10.32 10.15 9.00 8.67 17.28%
EY 9.08 7.33 7.66 9.69 9.85 11.11 11.53 -14.68%
DY 0.00 3.03 1.05 1.63 0.00 3.01 1.11 -
P/NAPS 1.18 1.19 1.16 1.12 1.24 1.22 1.27 -4.76%

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