[BKAWAN] QoQ TTM Result on 31-Mar-2019 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

15-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

31-Mar-2019 [#2]

Profit Trend

QoQ- -7.18%

YoY- -23.31%

Quarter Report

BKB FY2019 Q2 QR report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	16,032,696	16,045,591	16,445,627	17,093,577	17,843,710	18,966,357	19,945,581	-13.51%
YoY %	-0.08%	-2.43%	-3.79%	-4.20%	-5.92%	-4.91%	-	-
Horiz. %	80.38%	80.45%	82.45%	85.70%	89.46%	95.09%	100.00%	-
PBT	860,215	929,293	861,833	1,049,058	1,152,775	1,276,705	1,500,706	-30.92%
YoY %	-7.43%	7.83%	-17.85%	-9.00%	-9.71%	-14.93%	-	-
Horiz. %	57.32%	61.92%	57.43%	69.90%	76.82%	85.07%	100.00%	-
Tax	-206,332	-201,871	-216,765	-273,829	-313,323	-351,024	-403,146	-35.93%
YoY %	-2.21%	6.87%	20.84%	12.60%	10.74%	12.93%	-	-
Horiz. %	51.18%	50.07%	53.77%	67.92%	77.72%	87.07%	100.00%	-
NP	653,883	727,422	645,068	775,229	839,452	925,681	1,097,560	-29.13%
YoY %	-10.11%	12.77%	-16.79%	-7.65%	-9.32%	-15.66%	-	-
Horiz. %	59.58%	66.28%	58.77%	70.63%	76.48%	84.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	330,247	363,482	338,018	393,780	424,244	465,476	539,248	-27.81%
YoY %	-9.14%	7.53%	-14.16%	-7.18%	-8.86%	-13.68%	-	-
Horiz. %	61.24%	67.41%	62.68%	73.02%	78.67%	86.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.99%	21.72%	25.15%	26.10%	27.18%	27.49%	26.86%	-
YoY %	10.45%	-13.64%	-3.64%	-3.97%	-1.13%	2.35%	-	-
Horiz. %	89.31%	80.86%	93.63%	97.17%	101.19%	102.35%	100.00%	-
Total Cost	15,378,813	15,318,169	15,800,559	16,318,348	17,004,258	18,040,676	18,848,021	-12.64%
YoY %	0.40%	-3.05%	-3.17%	-4.03%	-5.74%	-4.28%	-	-
Horiz. %	81.59%	81.27%	83.83%	86.58%	90.22%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,619,081	5,722,534	5,781,748	5,811,413	6,310,947	6,596,254	6,495,072	-9.18%
YoY %	-1.81%	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	-	-
Horiz. %	86.51%	88.11%	89.02%	89.47%	97.17%	101.56%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	59,706	59,706	59,706	59,706	60,265	60,265	242,111	-60.57%
YoY %	0.00%	0.00%	0.00%	-0.93%	0.00%	-75.11%	-	-
Horiz. %	24.66%	24.66%	24.66%	24.66%	24.89%	24.89%	100.00%	-
Div Payout %	18.08%	16.43%	17.66%	15.16%	14.21%	12.95%	44.90%	-
YoY %	10.04%	-6.96%	16.49%	6.69%	9.73%	-71.16%	-	-
Horiz. %	40.27%	36.59%	39.33%	33.76%	31.65%	28.84%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	5,619,081	5,722,534	5,781,748	5,811,413	6,310,947	6,596,254	6,495,072	-9.18%
YoY %	-1.81%	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	-	-
Horiz. %	86.51%	88.11%	89.02%	89.47%	97.17%	101.56%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	4.08%	4.53%	3.92%	4.54%	4.70%	4.88%	5.50%	-
YoY %	-9.93%	15.56%	-13.66%	-3.40%	-3.69%	-11.27%	-	-
Horiz. %	74.18%	82.36%	71.27%	82.55%	85.45%	88.73%	100.00%	-
ROE	5.88%	6.35%	5.85%	6.78%	6.72%	7.06%	8.30%	-
YoY %	-7.40%	8.55%	-13.72%	0.89%	-4.82%	-14.94%	-	-
Horiz. %	70.84%	76.51%	70.48%	81.69%	80.96%	85.06%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	4,085.87	4,046.07	4,138.61	4,294.42	4,464.50	4,727.03	4,968.68	-12.19%
YoY %	0.98%	-2.24%	-3.63%	-3.81%	-5.55%	-4.86%	-	-
Horiz. %	82.23%	81.43%	83.29%	86.43%	89.85%	95.14%	100.00%	-
EPS	84.16	91.66	85.06	98.93	106.15	116.01	134.33	-26.71%
YoY %	-8.18%	7.76%	-14.02%	-6.80%	-8.50%	-13.64%	-	-
Horiz. %	62.65%	68.23%	63.32%	73.65%	79.02%	86.36%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	15.00	60.00	-60.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-75.00%	-	-
Horiz. %	25.00%	25.00%	25.00%	25.00%	25.00%	25.00%	100.00%	-
NAPS	14.32	14.43	14.55	14.60	15.79	16.44	16.18	-7.79%
YoY %	-0.76%	-0.82%	-0.34%	-7.54%	-3.95%	1.61%	-	-
Horiz. %	88.50%	89.18%	89.93%	90.23%	97.59%	101.61%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	3,613.69	3,616.59	3,706.76	3,852.80	4,021.88	4,274.92	4,495.63	-13.51%
YoY %	-0.08%	-2.43%	-3.79%	-4.20%	-5.92%	-4.91%	-	-
Horiz. %	80.38%	80.45%	82.45%	85.70%	89.46%	95.09%	100.00%	-
EPS	74.44	81.93	76.19	88.76	95.62	104.92	121.54	-27.81%
YoY %	-9.14%	7.53%	-14.16%	-7.17%	-8.86%	-13.67%	-	-
Horiz. %	61.25%	67.41%	62.69%	73.03%	78.67%	86.33%	100.00%	-
DPS	13.46	13.46	13.46	13.46	13.58	13.58	54.57	-60.56%
YoY %	0.00%	0.00%	0.00%	-0.88%	0.00%	-75.11%	-	-
Horiz. %	24.67%	24.67%	24.67%	24.67%	24.89%	24.89%	100.00%	-
NAPS	12.6651	12.8983	13.0318	13.0986	14.2245	14.8676	14.6396	-9.18%
YoY %	-1.81%	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	-	-
Horiz. %	86.51%	88.11%	89.02%	89.47%	97.16%	101.56%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	17.44	15.68	16.70	16.98	16.68	17.00	17.90	-
P/RPS	0.43	0.39	0.40	0.40	0.37	0.36	0.36	12.53%
YoY %	10.26%	-2.50%	0.00%	8.11%	2.78%	0.00%	-	-
Horiz. %	119.44%	108.33%	111.11%	111.11%	102.78%	100.00%	100.00%	-
P/EPS	20.72	17.11	19.63	17.16	15.71	14.65	13.33	34.07%
YoY %	21.10%	-12.84%	14.39%	9.23%	7.24%	9.90%	-	-
Horiz. %	155.44%	128.36%	147.26%	128.73%	117.85%	109.90%	100.00%	-
EY	4.83	5.85	5.09	5.83	6.36	6.82	7.50	-25.36%
YoY %	-17.44%	14.93%	-12.69%	-8.33%	-6.74%	-9.07%	-	-
Horiz. %	64.40%	78.00%	67.87%	77.73%	84.80%	90.93%	100.00%	-
DY	0.86	0.96	0.90	0.88	0.90	0.88	3.35	-59.50%
YoY %	-10.42%	6.67%	2.27%	-2.22%	2.27%	-73.73%	-	-
Horiz. %	25.67%	28.66%	26.87%	26.27%	26.87%	26.27%	100.00%	-
P/NAPS	1.22	1.09	1.15	1.16	1.06	1.03	1.11	6.48%
YoY %	11.93%	-5.22%	-0.86%	9.43%	2.91%	-7.21%	-	-
Horiz. %	109.91%	98.20%	103.60%	104.50%	95.50%	92.79%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	17/02/20	19/11/19	20/08/19	15/05/19	18/02/19	14/11/18	14/08/18	-
Price	16.22	15.40	16.00	16.80	17.22	16.86	17.28	-
P/RPS	0.40	0.38	0.39	0.39	0.39	0.36	0.35	9.28%
YoY %	5.26%	-2.56%	0.00%	0.00%	8.33%	2.86%	-	-
Horiz. %	114.29%	108.57%	111.43%	111.43%	111.43%	102.86%	100.00%	-
P/EPS	19.27	16.80	18.81	16.98	16.22	14.53	12.86	30.85%
YoY %	14.70%	-10.69%	10.78%	4.69%	11.63%	12.99%	-	-
Horiz. %	149.84%	130.64%	146.27%	132.04%	126.13%	112.99%	100.00%	-
EY	5.19	5.95	5.32	5.89	6.16	6.88	7.77	-23.53%
YoY %	-12.77%	11.84%	-9.68%	-4.38%	-10.47%	-11.45%	-	-
Horiz. %	66.80%	76.58%	68.47%	75.80%	79.28%	88.55%	100.00%	-
DY	0.92	0.97	0.94	0.89	0.87	0.89	3.47	-58.62%
YoY %	-5.15%	3.19%	5.62%	2.30%	-2.25%	-74.35%	-	-
Horiz. %	26.51%	27.95%	27.09%	25.65%	25.07%	25.65%	100.00%	-
P/NAPS	1.13	1.07	1.10	1.15	1.09	1.03	1.07	3.69%
YoY %	5.61%	-2.73%	-4.35%	5.50%	5.83%	-3.74%	-	-
Horiz. %	105.61%	100.00%	102.80%	107.48%	101.87%	96.26%	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 - 5 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

978

HLIND

HONG LEONG INDUSTRIES BHD

969

DNEX

DAGANG NEXCHANGE BERHAD

863

JCY

JCY INTERNATIONAL BERHAD

782

SALCON

SALCON BHD

767

YTLPOWR

YTL POWER INTERNATIONAL BHD

699

TOPGLOV

TOP GLOVE CORPORATION BHD

662

MAYBANK

MALAYAN BANKING BHD

657

WCT

WCT HOLDINGS BERHAD

620

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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