[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2018 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- 18.07%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,123,259 8,298,584 4,218,999 18,966,357 14,643,989 10,171,364 5,341,646 72.96%
PBT 663,256 581,577 362,830 1,276,705 1,078,109 809,205 486,760 22.97%
Tax -145,652 -124,074 -71,904 -351,024 -279,911 -201,269 -109,605 20.93%
NP 517,604 457,503 290,926 925,681 798,198 607,936 377,155 23.56%
-
NP to SH 266,798 215,972 136,667 465,476 394,239 287,651 177,899 31.11%
-
Tax Rate 21.96% 21.33% 19.82% 27.49% 25.96% 24.87% 22.52% -
Total Cost 11,605,655 7,841,081 3,928,073 18,040,676 13,845,791 9,563,428 4,964,491 76.41%
-
Net Worth 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 -8.80%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 59,605 59,706 - 60,184 60,213 60,265 - -
Div Payout % 22.34% 27.65% - 12.93% 15.27% 20.95% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 -8.80%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.27% 5.51% 6.90% 4.88% 5.45% 5.98% 7.06% -
ROE 4.61% 3.72% 2.17% 7.06% 6.07% 4.51% 2.68% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3,050.87 2,084.85 1,055.59 4,727.03 3,647.99 2,531.63 1,327.37 74.42%
EPS 67.14 54.26 34.19 116.01 98.21 71.60 44.21 32.22%
DPS 15.00 15.00 0.00 15.00 15.00 15.00 0.00 -
NAPS 14.55 14.60 15.79 16.44 16.18 15.87 16.49 -8.02%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2,732.52 1,870.46 950.94 4,274.92 3,300.68 2,292.57 1,203.98 72.96%
EPS 60.13 48.68 30.80 104.92 88.86 64.84 40.10 31.10%
DPS 13.43 13.46 0.00 13.57 13.57 13.58 0.00 -
NAPS 13.0318 13.0986 14.2245 14.8676 14.6396 14.3714 14.9571 -8.79%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 16.70 16.98 16.68 17.00 17.90 18.10 19.60 -
P/RPS 0.55 0.81 1.58 0.36 0.49 0.71 1.48 -48.40%
P/EPS 24.87 31.29 48.78 14.65 18.23 25.28 44.34 -32.05%
EY 4.02 3.20 2.05 6.82 5.49 3.96 2.26 46.96%
DY 0.90 0.88 0.00 0.88 0.84 0.83 0.00 -
P/NAPS 1.15 1.16 1.06 1.03 1.11 1.14 1.19 -2.25%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 15/05/19 18/02/19 14/11/18 14/08/18 16/05/18 12/02/18 -
Price 16.00 16.80 17.22 16.86 17.28 18.40 19.48 -
P/RPS 0.52 0.81 1.63 0.36 0.47 0.73 1.47 -50.07%
P/EPS 23.83 30.96 50.36 14.53 17.60 25.70 44.07 -33.70%
EY 4.20 3.23 1.99 6.88 5.68 3.89 2.27 50.88%
DY 0.94 0.89 0.00 0.89 0.87 0.82 0.00 -
P/NAPS 1.10 1.15 1.09 1.03 1.07 1.16 1.18 -4.58%

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