[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2017 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Sep-2017 [#4]

Profit Trend

YoY- -28.91%

Quarter Report

BKB FY2017 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annual (Unaudited) Result
Revenue	16,078,124	16,045,591	18,966,357	21,548,322	16,969,251	14,055,308	11,499,664	5.73%
YoY %	0.20%	-15.40%	-11.98%	26.98%	20.73%	22.22%	-	-
Horiz. %	139.81%	139.53%	164.93%	187.38%	147.56%	122.22%	100.00%	-
PBT	1,264,664	929,312	1,276,705	1,622,131	1,822,586	1,241,522	1,417,281	-1.87%
YoY %	36.09%	-27.21%	-21.29%	-11.00%	46.80%	-12.40%	-	-
Horiz. %	89.23%	65.57%	90.08%	114.45%	128.60%	87.60%	100.00%	-
Tax	-350,229	-201,871	-351,024	-423,408	-45,691	-271,054	-310,566	2.02%
YoY %	-73.49%	42.49%	17.10%	-826.68%	83.14%	12.72%	-	-
Horiz. %	112.77%	65.00%	113.03%	136.33%	14.71%	87.28%	100.00%	-
NP	914,435	727,441	925,681	1,198,723	1,776,895	970,468	1,106,715	-3.12%
YoY %	25.71%	-21.42%	-22.78%	-32.54%	83.10%	-12.31%	-	-
Horiz. %	82.63%	65.73%	83.64%	108.31%	160.56%	87.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	417,275	363,499	465,476	586,646	825,168	484,840	521,546	-3.64%
YoY %	14.79%	-21.91%	-20.65%	-28.91%	70.19%	-7.04%	-	-
Horiz. %	80.01%	69.70%	89.25%	112.48%	158.22%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.69%	21.72%	27.49%	26.10%	2.51%	21.83%	21.91%	-
YoY %	27.49%	-20.99%	5.33%	939.84%	-88.50%	-0.37%	-	-
Horiz. %	126.38%	99.13%	125.47%	119.12%	11.46%	99.63%	100.00%	-
Total Cost	15,163,689	15,318,150	18,040,676	20,349,599	15,192,356	13,084,840	10,392,949	6.49%
YoY %	-1.01%	-15.09%	-11.35%	33.95%	16.11%	25.90%	-	-
Horiz. %	145.90%	147.39%	173.59%	195.80%	146.18%	125.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,854,828	5,722,534	6,596,254	6,720,215	6,089,965	5,624,877	4,657,614	3.88%
YoY %	2.31%	-13.25%	-1.84%	10.35%	8.27%	20.77%	-	-
Horiz. %	125.70%	122.86%	141.62%	144.28%	130.75%	120.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	59,460	59,485	60,184	242,461	223,149	203,799	246,652	-21.09%
YoY %	-0.04%	-1.16%	-75.18%	8.65%	9.49%	-17.37%	-	-
Horiz. %	24.11%	24.12%	24.40%	98.30%	90.47%	82.63%	100.00%	-
Div Payout %	14.25%	16.36%	12.93%	41.33%	27.04%	42.03%	47.29%	-
YoY %	-12.90%	26.53%	-68.72%	52.85%	-35.67%	-11.12%	-	-
Horiz. %	30.13%	34.60%	27.34%	87.40%	57.18%	88.88%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	5,854,828	5,722,534	6,596,254	6,720,215	6,089,965	5,624,877	4,657,614	3.88%
YoY %	2.31%	-13.25%	-1.84%	10.35%	8.27%	20.77%	-	-
Horiz. %	125.70%	122.86%	141.62%	144.28%	130.75%	120.77%	100.00%	-
NOSH	443,665	435,951	435,951	435,951	405,727	407,599	411,086	1.27%
YoY %	1.77%	0.00%	0.00%	7.45%	-0.46%	-0.85%	-	-
Horiz. %	107.93%	106.05%	106.05%	106.05%	98.70%	99.15%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	5.69%	4.53%	4.88%	5.56%	10.47%	6.90%	9.62%	-
YoY %	25.61%	-7.17%	-12.23%	-46.90%	51.74%	-28.27%	-	-
Horiz. %	59.15%	47.09%	50.73%	57.80%	108.84%	71.73%	100.00%	-
ROE	7.13%	6.35%	7.06%	8.73%	13.55%	8.62%	11.20%	-
YoY %	12.28%	-10.06%	-19.13%	-35.57%	57.19%	-23.04%	-	-
Horiz. %	63.66%	56.70%	63.04%	77.95%	120.98%	76.96%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	4,056.04	4,046.07	4,727.03	5,332.40	4,182.43	3,448.31	2,797.38	6.38%
YoY %	0.25%	-14.41%	-11.35%	27.50%	21.29%	23.27%	-	-
Horiz. %	144.99%	144.64%	168.98%	190.62%	149.51%	123.27%	100.00%	-
EPS	105.27	91.66	116.01	145.17	203.38	118.95	126.87	-3.05%
YoY %	14.85%	-20.99%	-20.09%	-28.62%	70.98%	-6.24%	-	-
Horiz. %	82.97%	72.25%	91.44%	114.42%	160.31%	93.76%	100.00%	-
DPS	15.00	15.00	15.00	60.00	55.00	50.00	60.00	-20.61%
YoY %	0.00%	0.00%	-75.00%	9.09%	10.00%	-16.67%	-	-
Horiz. %	25.00%	25.00%	25.00%	100.00%	91.67%	83.33%	100.00%	-
NAPS	14.77	14.43	16.44	16.63	15.01	13.80	11.33	4.51%
YoY %	2.36%	-12.23%	-1.14%	10.79%	8.77%	21.80%	-	-
Horiz. %	130.36%	127.36%	145.10%	146.78%	132.48%	121.80%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	3,623.93	3,616.59	4,274.92	4,856.88	3,824.78	3,167.99	2,591.96	5.73%
YoY %	0.20%	-15.40%	-11.98%	26.98%	20.73%	22.22%	-	-
Horiz. %	139.81%	139.53%	164.93%	187.38%	147.56%	122.22%	100.00%	-
EPS	94.05	81.93	104.92	132.23	185.99	109.28	117.55	-3.64%
YoY %	14.79%	-21.91%	-20.65%	-28.90%	70.20%	-7.04%	-	-
Horiz. %	80.01%	69.70%	89.26%	112.49%	158.22%	92.96%	100.00%	-
DPS	13.40	13.41	13.57	54.65	50.30	45.94	55.59	-21.09%
YoY %	-0.07%	-1.18%	-75.17%	8.65%	9.49%	-17.36%	-	-
Horiz. %	24.11%	24.12%	24.41%	98.31%	90.48%	82.64%	100.00%	-
NAPS	13.1965	12.8983	14.8676	15.147	13.7265	12.6782	10.498	3.88%
YoY %	2.31%	-13.25%	-1.84%	10.35%	8.27%	20.77%	-	-
Horiz. %	125.70%	122.86%	141.62%	144.28%	130.75%	120.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	15.06	15.68	17.00	19.12	18.18	16.78	19.10	-
P/RPS	0.37	0.39	0.36	0.36	0.43	0.49	0.68	-9.63%
YoY %	-5.13%	8.33%	0.00%	-16.28%	-12.24%	-27.94%	-	-
Horiz. %	54.41%	57.35%	52.94%	52.94%	63.24%	72.06%	100.00%	-
P/EPS	14.31	17.11	14.65	13.17	8.94	14.11	15.05	-0.83%
YoY %	-16.36%	16.79%	11.24%	47.32%	-36.64%	-6.25%	-	-
Horiz. %	95.08%	113.69%	97.34%	87.51%	59.40%	93.75%	100.00%	-
EY	6.99	5.85	6.82	7.59	11.19	7.09	6.64	0.85%
YoY %	19.49%	-14.22%	-10.14%	-32.17%	57.83%	6.78%	-	-
Horiz. %	105.27%	88.10%	102.71%	114.31%	168.52%	106.78%	100.00%	-
DY	1.00	0.96	0.88	3.14	3.03	2.98	3.14	-17.34%
YoY %	4.17%	9.09%	-71.97%	3.63%	1.68%	-5.10%	-	-
Horiz. %	31.85%	30.57%	28.03%	100.00%	96.50%	94.90%	100.00%	-
P/NAPS	1.02	1.09	1.03	1.15	1.21	1.22	1.69	-8.06%
YoY %	-6.42%	5.83%	-10.43%	-4.96%	-0.82%	-27.81%	-	-
Horiz. %	60.36%	64.50%	60.95%	68.05%	71.60%	72.19%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	18/11/20	19/11/19	14/11/18	22/11/17	16/11/16	18/11/15	19/11/14	-
Price	16.12	15.40	16.86	19.80	18.30	17.56	18.48	-
P/RPS	0.40	0.38	0.36	0.37	0.44	0.51	0.66	-8.00%
YoY %	5.26%	5.56%	-2.70%	-15.91%	-13.73%	-22.73%	-	-
Horiz. %	60.61%	57.58%	54.55%	56.06%	66.67%	77.27%	100.00%	-
P/EPS	15.31	16.80	14.53	13.64	9.00	14.76	14.57	0.82%
YoY %	-8.87%	15.62%	6.52%	51.56%	-39.02%	1.30%	-	-
Horiz. %	105.08%	115.31%	99.73%	93.62%	61.77%	101.30%	100.00%	-
EY	6.53	5.95	6.88	7.33	11.11	6.77	6.87	-0.84%
YoY %	9.75%	-13.52%	-6.14%	-34.02%	64.11%	-1.46%	-	-
Horiz. %	95.05%	86.61%	100.15%	106.70%	161.72%	98.54%	100.00%	-
DY	0.93	0.97	0.89	3.03	3.01	2.85	3.25	-18.80%
YoY %	-4.12%	8.99%	-70.63%	0.66%	5.61%	-12.31%	-	-
Horiz. %	28.62%	29.85%	27.38%	93.23%	92.62%	87.69%	100.00%	-
P/NAPS	1.09	1.07	1.03	1.19	1.22	1.27	1.63	-6.48%
YoY %	1.87%	3.88%	-13.45%	-2.46%	-3.94%	-22.09%	-	-
Horiz. %	66.87%	65.64%	63.19%	73.01%	74.85%	77.91%	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 - 21 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

600

HLIND

HONG LEONG INDUSTRIES BHD

560

PTRANS

PERAK TRANSIT BERHAD

560

PBBANK

PUBLIC BANK BHD

265

MAYBANK

MALAYAN BANKING BHD

262

MYEG

MY E.G. SERVICES BHD

222

VSTECS

VSTECS BERHAD

213

GENTING

GENTING BHD

206

YTLPOWR

YTL POWER INTERNATIONAL BHD

203

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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