[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2019 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

30-Sep-2019 [#4]

Profit Trend

YoY- -21.91%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annual (Unaudited) Result
Revenue	28,223,929	20,717,928	16,078,124	16,045,591	18,966,357	21,548,322	16,969,251	8.84%
YoY %	36.23%	28.86%	0.20%	-15.40%	-11.98%	26.98%	-	-
Horiz. %	166.32%	122.09%	94.75%	94.56%	111.77%	126.98%	100.00%	-
PBT	3,445,078	3,086,006	1,264,664	929,312	1,276,705	1,622,131	1,822,586	11.18%
YoY %	11.64%	144.02%	36.09%	-27.21%	-21.29%	-11.00%	-	-
Horiz. %	189.02%	169.32%	69.39%	50.99%	70.05%	89.00%	100.00%	-
Tax	-860,852	-546,422	-350,229	-201,871	-351,024	-423,408	-45,691	63.08%
YoY %	-57.54%	-56.02%	-73.49%	42.49%	17.10%	-826.68%	-	-
Horiz. %	1,884.07%	1,195.91%	766.52%	441.82%	768.26%	926.68%	100.00%	-
NP	2,584,226	2,539,584	914,435	727,441	925,681	1,198,723	1,776,895	6.43%
YoY %	1.76%	177.72%	25.71%	-21.42%	-22.78%	-32.54%	-	-
Horiz. %	145.43%	142.92%	51.46%	40.94%	52.10%	67.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,174,346	1,146,934	417,275	363,499	465,476	586,646	825,168	6.05%
YoY %	2.39%	174.86%	14.79%	-21.91%	-20.65%	-28.91%	-	-
Horiz. %	142.32%	138.99%	50.57%	44.05%	56.41%	71.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	17.71%	27.69%	21.72%	27.49%	26.10%	2.51%	-
YoY %	41.11%	-36.04%	27.49%	-20.99%	5.33%	939.84%	-	-
Horiz. %	995.62%	705.58%	1,103.19%	865.34%	1,095.22%	1,039.84%	100.00%	-
Total Cost	25,639,703	18,178,344	15,163,689	15,318,150	18,040,676	20,349,599	15,192,356	9.10%
YoY %	41.05%	19.88%	-1.01%	-15.09%	-11.35%	33.95%	-	-
Horiz. %	168.77%	119.65%	99.81%	100.83%	118.75%	133.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,674,367	6,352,653	5,854,828	5,722,534	6,596,254	6,720,215	6,089,965	3.92%
YoY %	20.81%	8.50%	2.31%	-13.25%	-1.84%	10.35%	-	-
Horiz. %	126.02%	104.31%	96.14%	93.97%	108.31%	110.35%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	78,786	79,205	59,460	59,485	60,184	242,461	223,149	-15.92%
YoY %	-0.53%	33.21%	-0.04%	-1.16%	-75.18%	8.65%	-	-
Horiz. %	35.31%	35.49%	26.65%	26.66%	26.97%	108.65%	100.00%	-
Div Payout %	6.71%	6.91%	14.25%	16.36%	12.93%	41.33%	27.04%	-
YoY %	-2.89%	-51.51%	-12.90%	26.53%	-68.72%	52.85%	-	-
Horiz. %	24.82%	25.55%	52.70%	60.50%	47.82%	152.85%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	7,674,367	6,352,653	5,854,828	5,722,534	6,596,254	6,720,215	6,089,965	3.92%
YoY %	20.81%	8.50%	2.31%	-13.25%	-1.84%	10.35%	-	-
Horiz. %	126.02%	104.31%	96.14%	93.97%	108.31%	110.35%	100.00%	-
NOSH	443,665	443,665	443,665	435,951	435,951	435,951	405,727	1.50%
YoY %	0.00%	0.00%	1.77%	0.00%	0.00%	7.45%	-	-
Horiz. %	109.35%	109.35%	109.35%	107.45%	107.45%	107.45%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	9.16%	12.26%	5.69%	4.53%	4.88%	5.56%	10.47%	-
YoY %	-25.29%	115.47%	25.61%	-7.17%	-12.23%	-46.90%	-	-
Horiz. %	87.49%	117.10%	54.35%	43.27%	46.61%	53.10%	100.00%	-
ROE	15.30%	18.05%	7.13%	6.35%	7.06%	8.73%	13.55%	-
YoY %	-15.24%	153.16%	12.28%	-10.06%	-19.13%	-35.57%	-	-
Horiz. %	112.92%	133.21%	52.62%	46.86%	52.10%	64.43%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	7,164.69	5,231.46	4,056.04	4,046.07	4,727.03	5,332.40	4,182.43	9.38%
YoY %	36.95%	28.98%	0.25%	-14.41%	-11.35%	27.50%	-	-
Horiz. %	171.30%	125.08%	96.98%	96.74%	113.02%	127.50%	100.00%	-
EPS	298.11	289.61	105.27	91.66	116.01	145.17	203.38	6.57%
YoY %	2.93%	175.11%	14.85%	-20.99%	-20.09%	-28.62%	-	-
Horiz. %	146.58%	142.40%	51.76%	45.07%	57.04%	71.38%	100.00%	-
DPS	20.00	20.00	15.00	15.00	15.00	60.00	55.00	-15.50%
YoY %	0.00%	33.33%	0.00%	0.00%	-75.00%	9.09%	-	-
Horiz. %	36.36%	36.36%	27.27%	27.27%	27.27%	109.09%	100.00%	-
NAPS	19.4815	16.041	14.77	14.43	16.44	16.63	15.01	4.43%
YoY %	21.45%	8.61%	2.36%	-12.23%	-1.14%	10.79%	-	-
Horiz. %	129.79%	106.87%	98.40%	96.14%	109.53%	110.79%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	7,184.17	5,273.58	4,092.55	4,084.27	4,827.73	5,484.95	4,319.38	8.84%
YoY %	36.23%	28.86%	0.20%	-15.40%	-11.98%	26.98%	-	-
Horiz. %	166.32%	122.09%	94.75%	94.56%	111.77%	126.98%	100.00%	-
EPS	298.92	291.94	106.21	92.53	118.48	149.33	210.04	6.05%
YoY %	2.39%	174.87%	14.78%	-21.90%	-20.66%	-28.90%	-	-
Horiz. %	142.32%	138.99%	50.57%	44.05%	56.41%	71.10%	100.00%	-
DPS	20.05	20.16	15.14	15.14	15.32	61.72	56.80	-15.92%
YoY %	-0.55%	33.16%	0.00%	-1.17%	-75.18%	8.66%	-	-
Horiz. %	35.30%	35.49%	26.65%	26.65%	26.97%	108.66%	100.00%	-
NAPS	19.5345	16.1702	14.903	14.5662	16.7902	17.1058	15.5015	3.92%
YoY %	20.81%	8.50%	2.31%	-13.25%	-1.84%	10.35%	-	-
Horiz. %	126.02%	104.31%	96.14%	93.97%	108.31%	110.35%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	20.00	20.80	15.06	15.68	17.00	19.12	18.18	-
P/RPS	0.28	0.40	0.37	0.39	0.36	0.36	0.43	-6.89%
YoY %	-30.00%	8.11%	-5.13%	8.33%	0.00%	-16.28%	-	-
Horiz. %	65.12%	93.02%	86.05%	90.70%	83.72%	83.72%	100.00%	-
P/EPS	6.71	7.18	14.31	17.11	14.65	13.17	8.94	-4.66%
YoY %	-6.55%	-49.83%	-16.36%	16.79%	11.24%	47.32%	-	-
Horiz. %	75.06%	80.31%	160.07%	191.39%	163.87%	147.32%	100.00%	-
EY	14.91	13.92	6.99	5.85	6.82	7.59	11.19	4.89%
YoY %	7.11%	99.14%	19.49%	-14.22%	-10.14%	-32.17%	-	-
Horiz. %	133.24%	124.40%	62.47%	52.28%	60.95%	67.83%	100.00%	-
DY	1.00	0.96	1.00	0.96	0.88	3.14	3.03	-16.86%
YoY %	4.17%	-4.00%	4.17%	9.09%	-71.97%	3.63%	-	-
Horiz. %	33.00%	31.68%	33.00%	31.68%	29.04%	103.63%	100.00%	-
P/NAPS	1.03	1.30	1.02	1.09	1.03	1.15	1.21	-2.64%
YoY %	-20.77%	27.45%	-6.42%	5.83%	-10.43%	-4.96%	-	-
Horiz. %	85.12%	107.44%	84.30%	90.08%	85.12%	95.04%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	23/11/21	18/11/20	19/11/19	14/11/18	22/11/17	16/11/16	-
Price	21.44	21.90	16.12	15.40	16.86	19.80	18.30	-
P/RPS	0.30	0.42	0.40	0.38	0.36	0.37	0.44	-6.18%
YoY %	-28.57%	5.00%	5.26%	5.56%	-2.70%	-15.91%	-	-
Horiz. %	68.18%	95.45%	90.91%	86.36%	81.82%	84.09%	100.00%	-
P/EPS	7.19	7.56	15.31	16.80	14.53	13.64	9.00	-3.67%
YoY %	-4.89%	-50.62%	-8.87%	15.62%	6.52%	51.56%	-	-
Horiz. %	79.89%	84.00%	170.11%	186.67%	161.44%	151.56%	100.00%	-
EY	13.90	13.22	6.53	5.95	6.88	7.33	11.11	3.80%
YoY %	5.14%	102.45%	9.75%	-13.52%	-6.14%	-34.02%	-	-
Horiz. %	125.11%	118.99%	58.78%	53.56%	61.93%	65.98%	100.00%	-
DY	0.93	0.91	0.93	0.97	0.89	3.03	3.01	-17.77%
YoY %	2.20%	-2.15%	-4.12%	8.99%	-70.63%	0.66%	-	-
Horiz. %	30.90%	30.23%	30.90%	32.23%	29.57%	100.66%	100.00%	-
P/NAPS	1.10	1.37	1.09	1.07	1.03	1.19	1.22	-1.71%
YoY %	-19.71%	25.69%	1.87%	3.88%	-13.45%	-2.46%	-	-
Horiz. %	90.16%	112.30%	89.34%	87.70%	84.43%	97.54%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos