[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2018 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

14-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Jun-2018 [#3]

Profit Trend

QoQ- 37.05%

YoY- -10.73%

Quarter Report

BKB FY2018 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	14,561,322	11,961,970	12,123,259	14,643,989	16,246,730	12,308,162	10,013,305	6.43%
YoY %	21.73%	-1.33%	-17.21%	-9.87%	32.00%	22.92%	-	-
Horiz. %	145.42%	119.46%	121.07%	146.25%	162.25%	122.92%	100.00%	-
PBT	2,194,392	934,822	663,256	1,078,109	1,199,534	1,564,654	974,018	14.48%
YoY %	134.74%	40.94%	-38.48%	-10.12%	-23.34%	60.64%	-	-
Horiz. %	225.29%	95.98%	68.09%	110.69%	123.15%	160.64%	100.00%	-
Tax	-363,148	-247,203	-145,652	-279,911	-300,173	-210,318	-207,679	9.75%
YoY %	-46.90%	-69.72%	47.96%	6.75%	-42.72%	-1.27%	-	-
Horiz. %	174.86%	119.03%	70.13%	134.78%	144.54%	101.27%	100.00%	-
NP	1,831,244	687,619	517,604	798,198	899,361	1,354,336	766,339	15.61%
YoY %	166.32%	32.85%	-35.15%	-11.25%	-33.59%	76.73%	-	-
Horiz. %	238.96%	89.73%	67.54%	104.16%	117.36%	176.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	838,897	332,105	266,798	394,239	441,637	630,434	369,508	14.62%
YoY %	152.60%	24.48%	-32.33%	-10.73%	-29.95%	70.61%	-	-
Horiz. %	227.03%	89.88%	72.20%	106.69%	119.52%	170.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.55%	26.44%	21.96%	25.96%	25.02%	13.44%	21.32%	-
YoY %	-37.41%	20.40%	-15.41%	3.76%	86.16%	-36.96%	-	-
Horiz. %	77.63%	124.02%	103.00%	121.76%	117.35%	63.04%	100.00%	-
Total Cost	12,730,078	11,274,351	11,605,655	13,845,791	15,347,369	10,953,826	9,246,966	5.46%
YoY %	12.91%	-2.85%	-16.18%	-9.78%	40.11%	18.46%	-	-
Horiz. %	137.67%	121.92%	125.51%	149.73%	165.97%	118.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	5,755,201	5,176,130	3.71%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.19%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.48%	127.75%	111.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	79,270	59,356	59,605	60,213	60,667	60,880	61,183	4.40%
YoY %	33.55%	-0.42%	-1.01%	-0.75%	-0.35%	-0.50%	-	-
Horiz. %	129.56%	97.01%	97.42%	98.41%	99.16%	99.50%	100.00%	-
Div Payout %	9.45%	17.87%	22.34%	15.27%	13.74%	9.66%	16.56%	-
YoY %	-47.12%	-20.01%	46.30%	11.14%	42.24%	-41.67%	-	-
Horiz. %	57.07%	107.91%	134.90%	92.21%	82.97%	58.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	5,755,201	5,176,130	3.71%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.19%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.48%	127.75%	111.19%	100.00%	-
NOSH	443,665	443,665	435,951	435,951	435,951	405,867	407,890	1.40%
YoY %	0.00%	1.77%	0.00%	0.00%	7.41%	-0.50%	-	-
Horiz. %	108.77%	108.77%	106.88%	106.88%	106.88%	99.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.58%	5.75%	4.27%	5.45%	5.54%	11.00%	7.65%	-
YoY %	118.78%	34.66%	-21.65%	-1.62%	-49.64%	43.79%	-	-
Horiz. %	164.44%	75.16%	55.82%	71.24%	72.42%	143.79%	100.00%	-
ROE	13.02%	5.70%	4.61%	6.07%	6.68%	10.95%	7.14%	-
YoY %	128.42%	23.64%	-24.05%	-9.13%	-39.00%	53.36%	-	-
Horiz. %	182.35%	79.83%	64.57%	85.01%	93.56%	153.36%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	3,673.85	3,022.93	3,050.87	3,647.99	4,017.00	3,032.56	2,454.90	6.94%
YoY %	21.53%	-0.92%	-16.37%	-9.19%	32.46%	23.53%	-	-
Horiz. %	149.65%	123.14%	124.28%	148.60%	163.63%	123.53%	100.00%	-
EPS	211.66	83.93	67.14	98.21	109.19	155.33	90.59	15.17%
YoY %	152.19%	25.01%	-31.64%	-10.06%	-29.70%	71.46%	-	-
Horiz. %	233.65%	92.65%	74.11%	108.41%	120.53%	171.46%	100.00%	-
DPS	20.00	15.00	15.00	15.00	15.00	15.00	15.00	4.90%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	16.2624	14.73	14.55	16.18	16.35	14.18	12.69	4.21%
YoY %	10.40%	1.24%	-10.07%	-1.04%	15.30%	11.74%	-	-
Horiz. %	128.15%	116.08%	114.66%	127.50%	128.84%	111.74%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	3,282.05	2,696.17	2,732.52	3,300.68	3,661.93	2,774.20	2,256.95	6.43%
YoY %	21.73%	-1.33%	-17.21%	-9.87%	32.00%	22.92%	-	-
Horiz. %	145.42%	119.46%	121.07%	146.25%	162.25%	122.92%	100.00%	-
EPS	189.08	74.85	60.13	88.86	99.54	142.10	83.29	14.62%
YoY %	152.61%	24.48%	-32.33%	-10.73%	-29.95%	70.61%	-	-
Horiz. %	227.01%	89.87%	72.19%	106.69%	119.51%	170.61%	100.00%	-
DPS	17.87	13.38	13.43	13.57	13.67	13.72	13.79	4.41%
YoY %	33.56%	-0.37%	-1.03%	-0.73%	-0.36%	-0.51%	-	-
Horiz. %	129.59%	97.03%	97.39%	98.40%	99.13%	99.49%	100.00%	-
NAPS	14.5281	13.1378	13.0318	14.6396	14.9048	12.9719	11.6667	3.71%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.19%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.48%	127.76%	111.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	19.40	14.50	16.70	17.90	18.90	17.80	18.22	-
P/RPS	0.53	0.48	0.55	0.49	0.47	0.59	0.74	-5.40%
YoY %	10.42%	-12.73%	12.24%	4.26%	-20.34%	-20.27%	-	-
Horiz. %	71.62%	64.86%	74.32%	66.22%	63.51%	79.73%	100.00%	-
P/EPS	9.17	17.28	24.87	18.23	17.31	11.46	20.11	-12.25%
YoY %	-46.93%	-30.52%	36.42%	5.31%	51.05%	-43.01%	-	-
Horiz. %	45.60%	85.93%	123.67%	90.65%	86.08%	56.99%	100.00%	-
EY	10.91	5.79	4.02	5.49	5.78	8.73	4.97	13.98%
YoY %	88.43%	44.03%	-26.78%	-5.02%	-33.79%	75.65%	-	-
Horiz. %	219.52%	116.50%	80.89%	110.46%	116.30%	175.65%	100.00%	-
DY	1.03	1.03	0.90	0.84	0.79	0.84	0.82	3.86%
YoY %	0.00%	14.44%	7.14%	6.33%	-5.95%	2.44%	-	-
Horiz. %	125.61%	125.61%	109.76%	102.44%	96.34%	102.44%	100.00%	-
P/NAPS	1.19	0.98	1.15	1.11	1.16	1.26	1.44	-3.12%
YoY %	21.43%	-14.78%	3.60%	-4.31%	-7.94%	-12.50%	-	-
Horiz. %	82.64%	68.06%	79.86%	77.08%	80.56%	87.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	17/08/16	19/08/15	-
Price	20.10	14.78	16.00	17.28	19.00	17.96	17.82	-
P/RPS	0.55	0.49	0.52	0.47	0.47	0.59	0.73	-4.60%
YoY %	12.24%	-5.77%	10.64%	0.00%	-20.34%	-19.18%	-	-
Horiz. %	75.34%	67.12%	71.23%	64.38%	64.38%	80.82%	100.00%	-
P/EPS	9.50	17.61	23.83	17.60	17.40	11.56	19.67	-11.41%
YoY %	-46.05%	-26.10%	35.40%	1.15%	50.52%	-41.23%	-	-
Horiz. %	48.30%	89.53%	121.15%	89.48%	88.46%	58.77%	100.00%	-
EY	10.53	5.68	4.20	5.68	5.75	8.65	5.08	12.90%
YoY %	85.39%	35.24%	-26.06%	-1.22%	-33.53%	70.28%	-	-
Horiz. %	207.28%	111.81%	82.68%	111.81%	113.19%	170.28%	100.00%	-
DY	1.00	1.01	0.94	0.87	0.79	0.84	0.84	2.94%
YoY %	-0.99%	7.45%	8.05%	10.13%	-5.95%	0.00%	-	-
Horiz. %	119.05%	120.24%	111.90%	103.57%	94.05%	100.00%	100.00%	-
P/NAPS	1.24	1.00	1.10	1.07	1.16	1.27	1.40	-2.00%
YoY %	24.00%	-9.09%	2.80%	-7.76%	-8.66%	-9.29%	-	-
Horiz. %	88.57%	71.43%	78.57%	76.43%	82.86%	90.71%	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 - 14 June 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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

285

HLIND

HONG LEONG INDUSTRIES BHD

281

JCY

JCY INTERNATIONAL BERHAD

211

PBBANK

PUBLIC BANK BHD

143

YTLPOWR

YTL POWER INTERNATIONAL BHD

118

GENM

GENTING MALAYSIA BERHAD

118

GENTING

GENTING BHD

118

DSONIC

DATASONIC GROUP BERHAD

111

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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