[BKAWAN] QoQ TTM 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- -13.68%

YoY- -20.65%

Quarter Report

BKB FY2018 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	16,445,627	17,093,577	17,843,710	18,966,357	19,945,581	20,485,831	21,260,048	-15.77%
YoY %	-3.79%	-4.20%	-5.92%	-4.91%	-2.64%	-3.64%	-	-
Horiz. %	77.35%	80.40%	83.93%	89.21%	93.82%	96.36%	100.00%	-
PBT	861,833	1,049,058	1,152,775	1,276,705	1,500,706	1,479,832	1,595,088	-33.73%
YoY %	-17.85%	-9.00%	-9.71%	-14.93%	1.41%	-7.23%	-	-
Horiz. %	54.03%	65.77%	72.27%	80.04%	94.08%	92.77%	100.00%	-
Tax	-216,765	-273,829	-313,323	-351,024	-403,146	-417,840	-428,728	-36.61%
YoY %	20.84%	12.60%	10.74%	12.93%	3.52%	2.54%	-	-
Horiz. %	50.56%	63.87%	73.08%	81.88%	94.03%	97.46%	100.00%	-
NP	645,068	775,229	839,452	925,681	1,097,560	1,061,992	1,166,360	-32.69%
YoY %	-16.79%	-7.65%	-9.32%	-15.66%	3.35%	-8.95%	-	-
Horiz. %	55.31%	66.47%	71.97%	79.36%	94.10%	91.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	338,018	393,780	424,244	465,476	539,248	513,439	567,002	-29.23%
YoY %	-14.16%	-7.18%	-8.86%	-13.68%	5.03%	-9.45%	-	-
Horiz. %	59.61%	69.45%	74.82%	82.09%	95.11%	90.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.15%	26.10%	27.18%	27.49%	26.86%	28.24%	26.88%	-
YoY %	-3.64%	-3.97%	-1.13%	2.35%	-4.89%	5.06%	-	-
Horiz. %	93.56%	97.10%	101.12%	102.27%	99.93%	105.06%	100.00%	-
Total Cost	15,800,559	16,318,348	17,004,258	18,040,676	18,848,021	19,423,839	20,093,688	-14.84%
YoY %	-3.17%	-4.03%	-5.74%	-4.28%	-2.96%	-3.33%	-	-
Horiz. %	78.63%	81.21%	84.62%	89.78%	93.80%	96.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-3.92%	-	-
Horiz. %	87.13%	87.57%	95.10%	99.40%	97.88%	96.08%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	59,706	59,706	60,265	60,265	242,111	242,111	242,569	-60.82%
YoY %	0.00%	-0.93%	0.00%	-75.11%	0.00%	-0.19%	-	-
Horiz. %	24.61%	24.61%	24.84%	24.84%	99.81%	99.81%	100.00%	-
Div Payout %	17.66%	15.16%	14.21%	12.95%	44.90%	47.15%	42.78%	-
YoY %	16.49%	6.69%	9.73%	-71.16%	-4.77%	10.22%	-	-
Horiz. %	41.28%	35.44%	33.22%	30.27%	104.96%	110.22%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
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%
YoY %	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-3.92%	-	-
Horiz. %	87.13%	87.57%	95.10%	99.40%	97.88%	96.08%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	3.92%	4.54%	4.70%	4.88%	5.50%	5.18%	5.49%	-
YoY %	-13.66%	-3.40%	-3.69%	-11.27%	6.18%	-5.65%	-	-
Horiz. %	71.40%	82.70%	85.61%	88.89%	100.18%	94.35%	100.00%	-
ROE	5.85%	6.78%	6.72%	7.06%	8.30%	8.05%	8.54%	-
YoY %	-13.72%	0.89%	-4.82%	-14.94%	3.11%	-5.74%	-	-
Horiz. %	68.50%	79.39%	78.69%	82.67%	97.19%	94.26%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	4,138.61	4,294.42	4,464.50	4,727.03	4,968.68	5,098.87	5,283.01	-15.05%
YoY %	-3.63%	-3.81%	-5.55%	-4.86%	-2.55%	-3.49%	-	-
Horiz. %	78.34%	81.29%	84.51%	89.48%	94.05%	96.51%	100.00%	-
EPS	85.06	98.93	106.15	116.01	134.33	127.79	140.90	-28.63%
YoY %	-14.02%	-6.80%	-8.50%	-13.64%	5.12%	-9.30%	-	-
Horiz. %	60.37%	70.21%	75.34%	82.33%	95.34%	90.70%	100.00%	-
DPS	15.00	15.00	15.00	15.00	60.00	60.00	60.00	-60.41%
YoY %	0.00%	0.00%	0.00%	-75.00%	0.00%	0.00%	-	-
Horiz. %	25.00%	25.00%	25.00%	25.00%	100.00%	100.00%	100.00%	-
NAPS	14.55	14.60	15.79	16.44	16.18	15.87	16.49	-8.02%
YoY %	-0.34%	-7.54%	-3.95%	1.61%	1.95%	-3.76%	-	-
Horiz. %	88.24%	88.54%	95.76%	99.70%	98.12%	96.24%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	3,706.76	3,852.80	4,021.88	4,274.92	4,495.63	4,617.40	4,791.91	-15.77%
YoY %	-3.79%	-4.20%	-5.92%	-4.91%	-2.64%	-3.64%	-	-
Horiz. %	77.35%	80.40%	83.93%	89.21%	93.82%	96.36%	100.00%	-
EPS	76.19	88.76	95.62	104.92	121.54	115.73	127.80	-29.23%
YoY %	-14.16%	-7.17%	-8.86%	-13.67%	5.02%	-9.44%	-	-
Horiz. %	59.62%	69.45%	74.82%	82.10%	95.10%	90.56%	100.00%	-
DPS	13.46	13.46	13.58	13.58	54.57	54.57	54.67	-60.81%
YoY %	0.00%	-0.88%	0.00%	-75.11%	0.00%	-0.18%	-	-
Horiz. %	24.62%	24.62%	24.84%	24.84%	99.82%	99.82%	100.00%	-
NAPS	13.0318	13.0986	14.2245	14.8676	14.6396	14.3714	14.9571	-8.79%
YoY %	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-3.92%	-	-
Horiz. %	87.13%	87.57%	95.10%	99.40%	97.88%	96.08%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.40	0.40	0.37	0.36	0.36	0.35	0.37	5.34%
YoY %	0.00%	8.11%	2.78%	0.00%	2.86%	-5.41%	-	-
Horiz. %	108.11%	108.11%	100.00%	97.30%	97.30%	94.59%	100.00%	-
P/EPS	19.63	17.16	15.71	14.65	13.33	14.16	13.91	25.89%
YoY %	14.39%	9.23%	7.24%	9.90%	-5.86%	1.80%	-	-
Horiz. %	141.12%	123.36%	112.94%	105.32%	95.83%	101.80%	100.00%	-
EY	5.09	5.83	6.36	6.82	7.50	7.06	7.19	-20.61%
YoY %	-12.69%	-8.33%	-6.74%	-9.07%	6.23%	-1.81%	-	-
Horiz. %	70.79%	81.08%	88.46%	94.85%	104.31%	98.19%	100.00%	-
DY	0.90	0.88	0.90	0.88	3.35	3.31	3.06	-55.87%
YoY %	2.27%	-2.22%	2.27%	-73.73%	1.21%	8.17%	-	-
Horiz. %	29.41%	28.76%	29.41%	28.76%	109.48%	108.17%	100.00%	-
P/NAPS	1.15	1.16	1.06	1.03	1.11	1.14	1.19	-2.25%
YoY %	-0.86%	9.43%	2.91%	-7.21%	-2.63%	-4.20%	-	-
Horiz. %	96.64%	97.48%	89.08%	86.55%	93.28%	95.80%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
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	0.39	0.39	0.39	0.36	0.35	0.36	0.37	3.58%
YoY %	0.00%	0.00%	8.33%	2.86%	-2.78%	-2.70%	-	-
Horiz. %	105.41%	105.41%	105.41%	97.30%	94.59%	97.30%	100.00%	-
P/EPS	18.81	16.98	16.22	14.53	12.86	14.40	13.83	22.82%
YoY %	10.78%	4.69%	11.63%	12.99%	-10.69%	4.12%	-	-
Horiz. %	136.01%	122.78%	117.28%	105.06%	92.99%	104.12%	100.00%	-
EY	5.32	5.89	6.16	6.88	7.77	6.95	7.23	-18.54%
YoY %	-9.68%	-4.38%	-10.47%	-11.45%	11.80%	-3.87%	-	-
Horiz. %	73.58%	81.47%	85.20%	95.16%	107.47%	96.13%	100.00%	-
DY	0.94	0.89	0.87	0.89	3.47	3.26	3.08	-54.76%
YoY %	5.62%	2.30%	-2.25%	-74.35%	6.44%	5.84%	-	-
Horiz. %	30.52%	28.90%	28.25%	28.90%	112.66%	105.84%	100.00%	-
P/NAPS	1.10	1.15	1.09	1.03	1.07	1.16	1.18	-4.58%
YoY %	-4.35%	5.50%	5.83%	-3.74%	-7.76%	-1.69%	-	-
Horiz. %	93.22%	97.46%	92.37%	87.29%	90.68%	98.31%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 14:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-17 14:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-17 12:00:00

VOLUME BREAKOUT

Hourly

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

447

DNEX

DAGANG NEXCHANGE BERHAD

404

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

300

TOPGLOV

TOP GLOVE CORPORATION BHD

268

PBBANK

PUBLIC BANK BHD

244

MAYBANK

MALAYAN BANKING BHD

244

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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