[BKAWAN] YoY Cumulative Quarter 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

QoQ- 32.83%

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
Cumulative 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	4,092.55	4,084.27	4,827.73	5,484.95	4,319.38	3,577.66	2,927.15	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	106.21	92.53	118.48	149.33	210.04	123.41	132.76	-3.64%
YoY %	14.78%	-21.90%	-20.66%	-28.90%	70.20%	-7.04%	-	-
Horiz. %	80.00%	69.70%	89.24%	112.48%	158.21%	92.96%	100.00%	-
DPS	15.14	15.14	15.32	61.72	56.80	51.88	62.78	-21.08%
YoY %	0.00%	-1.17%	-75.18%	8.66%	9.48%	-17.36%	-	-
Horiz. %	24.12%	24.12%	24.40%	98.31%	90.47%	82.64%	100.00%	-
NAPS	14.903	14.5662	16.7902	17.1058	15.5015	14.3177	11.8556	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 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