[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

31-Dec-2018 [#1]

Profit Trend

QoQ- -70.64%

YoY- -23.18%

Quarter Report

BKB FY2019 Q1 QR_BURSA.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	16,045,591	12,123,259	8,298,584	4,218,999	18,966,357	14,643,989	10,171,364	35.47%
YoY %	32.35%	46.09%	96.70%	-77.76%	29.52%	43.97%	-	-
Horiz. %	157.75%	119.19%	81.59%	41.48%	186.47%	143.97%	100.00%	-
PBT	929,312	663,256	581,577	362,830	1,276,705	1,078,109	809,205	9.65%
YoY %	40.11%	14.04%	60.29%	-71.58%	18.42%	33.23%	-	-
Horiz. %	114.84%	81.96%	71.87%	44.84%	157.77%	133.23%	100.00%	-
Tax	-201,871	-145,652	-124,074	-71,904	-351,024	-279,911	-201,269	0.19%
YoY %	-38.60%	-17.39%	-72.56%	79.52%	-25.41%	-39.07%	-	-
Horiz. %	100.30%	72.37%	61.65%	35.73%	174.41%	139.07%	100.00%	-
NP	727,441	517,604	457,503	290,926	925,681	798,198	607,936	12.69%
YoY %	40.54%	13.14%	57.26%	-68.57%	15.97%	31.30%	-	-
Horiz. %	119.66%	85.14%	75.26%	47.85%	152.27%	131.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	363,499	266,798	215,972	136,667	465,476	394,239	287,651	16.86%
YoY %	36.25%	23.53%	58.03%	-70.64%	18.07%	37.05%	-	-
Horiz. %	126.37%	92.75%	75.08%	47.51%	161.82%	137.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.72%	21.96%	21.33%	19.82%	27.49%	25.96%	24.87%	-
YoY %	-1.09%	2.95%	7.62%	-27.90%	5.89%	4.38%	-	-
Horiz. %	87.33%	88.30%	85.77%	79.69%	110.53%	104.38%	100.00%	-
Total Cost	15,318,150	11,605,655	7,841,081	3,928,073	18,040,676	13,845,791	9,563,428	36.85%
YoY %	31.99%	48.01%	99.62%	-78.23%	30.30%	44.78%	-	-
Horiz. %	160.17%	121.35%	81.99%	41.07%	188.64%	144.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,722,534	5,781,748	5,811,413	6,310,947	6,596,254	6,495,072	6,376,121	-6.94%
YoY %	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-	-
Horiz. %	89.75%	90.68%	91.14%	98.98%	103.45%	101.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	59,485	59,605	59,706	-	60,184	60,213	60,265	-0.86%
YoY %	-0.20%	-0.17%	0.00%	-	-0.05%	-0.09%	-	-
Horiz. %	98.71%	98.90%	99.07%	-	99.87%	99.91%	100.00%	-
Div Payout %	16.36%	22.34%	27.65%	-	12.93%	15.27%	20.95%	-
YoY %	-26.77%	-19.20%	0.00%	-	-15.32%	-27.11%	-	-
Horiz. %	78.09%	106.63%	131.98%	-	61.72%	72.89%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	5,722,534	5,781,748	5,811,413	6,310,947	6,596,254	6,495,072	6,376,121	-6.94%
YoY %	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-	-
Horiz. %	89.75%	90.68%	91.14%	98.98%	103.45%	101.87%	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	4.53%	4.27%	5.51%	6.90%	4.88%	5.45%	5.98%	-
YoY %	6.09%	-22.50%	-20.14%	41.39%	-10.46%	-8.86%	-	-
Horiz. %	75.75%	71.40%	92.14%	115.38%	81.61%	91.14%	100.00%	-
ROE	6.35%	4.61%	3.72%	2.17%	7.06%	6.07%	4.51%	-
YoY %	37.74%	23.92%	71.43%	-69.26%	16.31%	34.59%	-	-
Horiz. %	140.80%	102.22%	82.48%	48.12%	156.54%	134.59%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	4,046.07	3,050.87	2,084.85	1,055.59	4,727.03	3,647.99	2,531.63	36.65%
YoY %	32.62%	46.34%	97.51%	-77.67%	29.58%	44.10%	-	-
Horiz. %	159.82%	120.51%	82.35%	41.70%	186.72%	144.10%	100.00%	-
EPS	91.66	67.14	54.26	34.19	116.01	98.21	71.60	17.88%
YoY %	36.52%	23.74%	58.70%	-70.53%	18.12%	37.16%	-	-
Horiz. %	128.02%	93.77%	75.78%	47.75%	162.03%	137.16%	100.00%	-
DPS	15.00	15.00	15.00	0.00	15.00	15.00	15.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	14.43	14.55	14.60	15.79	16.44	16.18	15.87	-6.13%
YoY %	-0.82%	-0.34%	-7.54%	-3.95%	1.61%	1.95%	-	-
Horiz. %	90.93%	91.68%	92.00%	99.50%	103.59%	101.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	3,616.59	2,732.52	1,870.46	950.94	4,274.92	3,300.68	2,292.57	35.47%
YoY %	32.35%	46.09%	96.70%	-77.76%	29.52%	43.97%	-	-
Horiz. %	157.75%	119.19%	81.59%	41.48%	186.47%	143.97%	100.00%	-
EPS	81.93	60.13	48.68	30.80	104.92	88.86	64.84	16.86%
YoY %	36.25%	23.52%	58.05%	-70.64%	18.07%	37.05%	-	-
Horiz. %	126.36%	92.74%	75.08%	47.50%	161.81%	137.05%	100.00%	-
DPS	13.41	13.43	13.46	0.00	13.57	13.57	13.58	-0.83%
YoY %	-0.15%	-0.22%	0.00%	0.00%	0.00%	-0.07%	-	-
Horiz. %	98.75%	98.90%	99.12%	0.00%	99.93%	99.93%	100.00%	-
NAPS	12.8983	13.0318	13.0986	14.2245	14.8676	14.6396	14.3714	-6.94%
YoY %	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-	-
Horiz. %	89.75%	90.68%	91.14%	98.98%	103.45%	101.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	15.68	16.70	16.98	16.68	17.00	17.90	18.10	-
P/RPS	0.39	0.55	0.81	1.58	0.36	0.49	0.71	-32.90%
YoY %	-29.09%	-32.10%	-48.73%	338.89%	-26.53%	-30.99%	-	-
Horiz. %	54.93%	77.46%	114.08%	222.54%	50.70%	69.01%	100.00%	-
P/EPS	17.11	24.87	31.29	48.78	14.65	18.23	25.28	-22.89%
YoY %	-31.20%	-20.52%	-35.85%	232.97%	-19.64%	-27.89%	-	-
Horiz. %	67.68%	98.38%	123.77%	192.96%	57.95%	72.11%	100.00%	-
EY	5.85	4.02	3.20	2.05	6.82	5.49	3.96	29.67%
YoY %	45.52%	25.62%	56.10%	-69.94%	24.23%	38.64%	-	-
Horiz. %	147.73%	101.52%	80.81%	51.77%	172.22%	138.64%	100.00%	-
DY	0.96	0.90	0.88	0.00	0.88	0.84	0.83	10.17%
YoY %	6.67%	2.27%	0.00%	0.00%	4.76%	1.20%	-	-
Horiz. %	115.66%	108.43%	106.02%	0.00%	106.02%	101.20%	100.00%	-
P/NAPS	1.09	1.15	1.16	1.06	1.03	1.11	1.14	-2.94%
YoY %	-5.22%	-0.86%	9.43%	2.91%	-7.21%	-2.63%	-	-
Horiz. %	95.61%	100.88%	101.75%	92.98%	90.35%	97.37%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	19/11/19	20/08/19	15/05/19	18/02/19	14/11/18	14/08/18	16/05/18	-
Price	15.40	16.00	16.80	17.22	16.86	17.28	18.40	-
P/RPS	0.38	0.52	0.81	1.63	0.36	0.47	0.73	-35.26%
YoY %	-26.92%	-35.80%	-50.31%	352.78%	-23.40%	-35.62%	-	-
Horiz. %	52.05%	71.23%	110.96%	223.29%	49.32%	64.38%	100.00%	-
P/EPS	16.80	23.83	30.96	50.36	14.53	17.60	25.70	-24.65%
YoY %	-29.50%	-23.03%	-38.52%	246.59%	-17.44%	-31.52%	-	-
Horiz. %	65.37%	92.72%	120.47%	195.95%	56.54%	68.48%	100.00%	-
EY	5.95	4.20	3.23	1.99	6.88	5.68	3.89	32.71%
YoY %	41.67%	30.03%	62.31%	-71.08%	21.13%	46.02%	-	-
Horiz. %	152.96%	107.97%	83.03%	51.16%	176.86%	146.02%	100.00%	-
DY	0.97	0.94	0.89	0.00	0.89	0.87	0.82	11.83%
YoY %	3.19%	5.62%	0.00%	0.00%	2.30%	6.10%	-	-
Horiz. %	118.29%	114.63%	108.54%	0.00%	108.54%	106.10%	100.00%	-
P/NAPS	1.07	1.10	1.15	1.09	1.03	1.07	1.16	-5.23%
YoY %	-2.73%	-4.35%	5.50%	5.83%	-3.74%	-7.76%	-	-
Horiz. %	92.24%	94.83%	99.14%	93.97%	88.79%	92.24%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 10:50:00

EMA 5

5 Mins

BUY

2024-07-05 10:45:00

ADX

5 Mins

BUY

2024-07-05 10:15:00

EMA 5

5 Mins

SELL

2024-07-05 09:55:00

ADX

5 Mins

SELL

2024-07-05 09:55:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.105

-0.015

144,579,700

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,473,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

79,958,700

SNS

0.915

+0.03

77,490,900

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.085

-0.005

73,269,700

More active Stocks

NESTLE

122.60

+0.60

13,300

KOBAY

2.39

+0.21

9,720,800

IJM-C76

0.725

+0.165

96,000

KLK

20.24

+0.16

411,200

NPC

1.80

+0.15

1,000

YBS

0.925

+0.14

31,759,100

SUNCON

4.27

+0.14

3,084,600

AIRPORT

10.12

+0.12

1,062,700

PETDAG

17.36

+0.12

358,200

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.48

-0.22

158,000

TOYOVEN

0.88

-0.18

11,226,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

HEIM

22.04

-0.14

64,500

YTLPOWR

5.19

-0.13

10,066,800

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.575

-0.105

24,560,700

CARLSBG

18.66

-0.10

81,000

PANAMY

20.08

-0.10

17,500

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