[BKAWAN] YoY TTM Result on 30-Jun-2019 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

20-Aug-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

30-Jun-2019 [#3]

Profit Trend

QoQ- -14.16%

YoY- -37.32%

Quarter Report

BKB FY2019 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	27,161,922	18,677,476	15,884,302	16,445,627	19,945,581	20,907,819	16,350,165	8.82%
YoY %	45.43%	17.58%	-3.41%	-17.55%	-4.60%	27.88%	-	-
Horiz. %	166.13%	114.23%	97.15%	100.58%	121.99%	127.88%	100.00%	-
PBT	3,580,890	2,524,234	1,200,878	861,833	1,500,706	1,457,466	1,832,158	11.81%
YoY %	41.86%	110.20%	39.34%	-42.57%	2.97%	-20.45%	-	-
Horiz. %	195.45%	137.77%	65.54%	47.04%	81.91%	79.55%	100.00%	-
Tax	-828,634	-466,174	-303,422	-216,765	-403,146	-135,546	-273,693	20.26%
YoY %	-77.75%	-53.64%	-39.98%	46.23%	-197.42%	50.48%	-	-
Horiz. %	302.76%	170.33%	110.86%	79.20%	147.30%	49.52%	100.00%	-
NP	2,752,256	2,058,060	897,456	645,068	1,097,560	1,321,920	1,558,465	9.93%
YoY %	33.73%	129.32%	39.13%	-41.23%	-16.97%	-15.18%	-	-
Horiz. %	176.60%	132.06%	57.59%	41.39%	70.43%	84.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,259,598	924,067	428,806	338,018	539,248	636,371	745,766	9.12%
YoY %	36.31%	115.50%	26.86%	-37.32%	-15.26%	-14.67%	-	-
Horiz. %	168.90%	123.91%	57.50%	45.32%	72.31%	85.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.14%	18.47%	25.27%	25.15%	26.86%	9.30%	14.94%	-
YoY %	25.28%	-26.91%	0.48%	-6.37%	188.82%	-37.75%	-	-
Horiz. %	154.89%	123.63%	169.14%	168.34%	179.79%	62.25%	100.00%	-
Total Cost	24,409,666	16,619,416	14,986,846	15,800,559	18,848,021	19,585,899	14,791,700	8.70%
YoY %	46.87%	10.89%	-5.15%	-16.17%	-3.77%	32.41%	-	-
Horiz. %	165.02%	112.36%	101.32%	106.82%	127.42%	132.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,304,576	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	5,755,459	4.05%
YoY %	13.33%	10.58%	0.81%	-10.98%	-1.78%	14.90%	-	-
Horiz. %	126.92%	111.99%	101.27%	100.46%	112.85%	114.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	78,849	79,331	59,087	59,706	242,111	223,002	203,536	-14.61%
YoY %	-0.61%	34.26%	-1.04%	-75.34%	8.57%	9.56%	-	-
Horiz. %	38.74%	38.98%	29.03%	29.33%	118.95%	109.56%	100.00%	-
Div Payout %	6.26%	8.59%	13.78%	17.66%	44.90%	35.04%	27.29%	-
YoY %	-27.12%	-37.66%	-21.97%	-60.67%	28.14%	28.40%	-	-
Horiz. %	22.94%	31.48%	50.49%	64.71%	164.53%	128.40%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	7,304,576	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	5,755,459	4.05%
YoY %	13.33%	10.58%	0.81%	-10.98%	-1.78%	14.90%	-	-
Horiz. %	126.92%	111.99%	101.27%	100.46%	112.85%	114.90%	100.00%	-
NOSH	443,665	443,665	443,665	435,951	435,951	435,951	405,885	1.49%
YoY %	0.00%	0.00%	1.77%	0.00%	0.00%	7.41%	-	-
Horiz. %	109.31%	109.31%	109.31%	107.41%	107.41%	107.41%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	10.13%	11.02%	5.65%	3.92%	5.50%	6.32%	9.53%	-
YoY %	-8.08%	95.04%	44.13%	-28.73%	-12.97%	-33.68%	-	-
Horiz. %	106.30%	115.63%	59.29%	41.13%	57.71%	66.32%	100.00%	-
ROE	17.24%	14.34%	7.36%	5.85%	8.30%	9.62%	12.96%	-
YoY %	20.22%	94.84%	25.81%	-29.52%	-13.72%	-25.77%	-	-
Horiz. %	133.02%	110.65%	56.79%	45.14%	64.04%	74.23%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	6,892.91	4,712.37	4,014.15	4,138.61	4,968.68	5,169.46	4,028.27	9.36%
YoY %	46.27%	17.39%	-3.01%	-16.71%	-3.88%	28.33%	-	-
Horiz. %	171.11%	116.98%	99.65%	102.74%	123.35%	128.33%	100.00%	-
EPS	319.65	233.14	108.36	85.06	134.33	157.34	183.74	9.66%
YoY %	37.11%	115.15%	27.39%	-36.68%	-14.62%	-14.37%	-	-
Horiz. %	173.97%	126.89%	58.97%	46.29%	73.11%	85.63%	100.00%	-
DPS	20.00	20.00	15.00	15.00	60.00	55.00	50.00	-14.15%
YoY %	0.00%	33.33%	0.00%	-75.00%	9.09%	10.00%	-	-
Horiz. %	40.00%	40.00%	30.00%	30.00%	120.00%	110.00%	100.00%	-
NAPS	18.5369	16.2624	14.73	14.55	16.18	16.35	14.18	4.56%
YoY %	13.99%	10.40%	1.24%	-10.07%	-1.04%	15.30%	-	-
Horiz. %	130.73%	114.69%	103.88%	102.61%	114.10%	115.30%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	6,122.16	4,209.81	3,580.24	3,706.76	4,495.63	4,712.51	3,685.24	8.82%
YoY %	45.43%	17.58%	-3.41%	-17.55%	-4.60%	27.88%	-	-
Horiz. %	166.13%	114.23%	97.15%	100.58%	121.99%	127.88%	100.00%	-
EPS	283.91	208.28	96.65	76.19	121.54	143.43	168.09	9.12%
YoY %	36.31%	115.50%	26.85%	-37.31%	-15.26%	-14.67%	-	-
Horiz. %	168.90%	123.91%	57.50%	45.33%	72.31%	85.33%	100.00%	-
DPS	17.77	17.88	13.32	13.46	54.57	50.26	45.88	-14.61%
YoY %	-0.62%	34.23%	-1.04%	-75.33%	8.58%	9.55%	-	-
Horiz. %	38.73%	38.97%	29.03%	29.34%	118.94%	109.55%	100.00%	-
NAPS	16.4641	14.5281	13.1378	13.0318	14.6396	14.9048	12.9725	4.05%
YoY %	13.33%	10.58%	0.81%	-10.98%	-1.78%	14.90%	-	-
Horiz. %	126.92%	111.99%	101.27%	100.46%	112.85%	114.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	23.08	19.40	14.50	16.70	17.90	18.90	17.80	-
P/RPS	0.33	0.41	0.36	0.40	0.36	0.37	0.44	-4.67%
YoY %	-19.51%	13.89%	-10.00%	11.11%	-2.70%	-15.91%	-	-
Horiz. %	75.00%	93.18%	81.82%	90.91%	81.82%	84.09%	100.00%	-
P/EPS	7.22	8.32	13.38	19.63	13.33	12.01	9.69	-4.78%
YoY %	-13.22%	-37.82%	-31.84%	47.26%	10.99%	23.94%	-	-
Horiz. %	74.51%	85.86%	138.08%	202.58%	137.56%	123.94%	100.00%	-
EY	13.85	12.02	7.47	5.09	7.50	8.33	10.32	5.02%
YoY %	15.22%	60.91%	46.76%	-32.13%	-9.96%	-19.28%	-	-
Horiz. %	134.21%	116.47%	72.38%	49.32%	72.67%	80.72%	100.00%	-
DY	0.87	1.03	1.03	0.90	3.35	2.91	2.81	-17.74%
YoY %	-15.53%	0.00%	14.44%	-73.13%	15.12%	3.56%	-	-
Horiz. %	30.96%	36.65%	36.65%	32.03%	119.22%	103.56%	100.00%	-
P/NAPS	1.25	1.19	0.98	1.15	1.11	1.16	1.26	-0.13%
YoY %	5.04%	21.43%	-14.78%	3.60%	-4.31%	-7.94%	-	-
Horiz. %	99.21%	94.44%	77.78%	91.27%	88.10%	92.06%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	17/08/22	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	17/08/16	-
Price	23.98	20.10	14.78	16.00	17.28	19.00	17.96	-
P/RPS	0.35	0.43	0.37	0.39	0.35	0.37	0.45	-4.10%
YoY %	-18.60%	16.22%	-5.13%	11.43%	-5.41%	-17.78%	-	-
Horiz. %	77.78%	95.56%	82.22%	86.67%	77.78%	82.22%	100.00%	-
P/EPS	7.50	8.62	13.64	18.81	12.86	12.08	9.77	-4.30%
YoY %	-12.99%	-36.80%	-27.49%	46.27%	6.46%	23.64%	-	-
Horiz. %	76.77%	88.23%	139.61%	192.53%	131.63%	123.64%	100.00%	-
EY	13.33	11.60	7.33	5.32	7.77	8.28	10.23	4.50%
YoY %	14.91%	58.25%	37.78%	-31.53%	-6.16%	-19.06%	-	-
Horiz. %	130.30%	113.39%	71.65%	52.00%	75.95%	80.94%	100.00%	-
DY	0.83	1.00	1.01	0.94	3.47	2.89	2.78	-18.23%
YoY %	-17.00%	-0.99%	7.45%	-72.91%	20.07%	3.96%	-	-
Horiz. %	29.86%	35.97%	36.33%	33.81%	124.82%	103.96%	100.00%	-
P/NAPS	1.29	1.24	1.00	1.10	1.07	1.16	1.27	0.26%
YoY %	4.03%	24.00%	-9.09%	2.80%	-7.76%	-8.66%	-	-
Horiz. %	101.57%	97.64%	78.74%	86.61%	84.25%	91.34%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

147,003,600

HSI-CXV

0.11

-0.035

132,448,600

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

92,830,800

YNHPROP

0.495

-0.11

91,876,800

AHB-WC

0.07

0.00

83,302,800

DNEX

0.435

-0.03

68,546,400

HSI-CV7

0.04

-0.015

55,123,600

SBH

0.345

+0.025

51,713,700

More active Stocks

THETA

1.72

+0.24

19,725,800

PENTA

5.08

+0.15

4,017,700

AIRPORT

9.75

+0.15

1,680,700

UTDPLT

24.22

+0.14

83,700

PTT

2.35

+0.12

2,964,200

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,347,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.36

-0.32

642,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.16

-0.22

354,200

PCHEM

6.36

-0.16

1,610,500

HLFG

17.24

-0.16

45,000

KHIND

2.65

-0.15

2,000

PPB

14.26

-0.14

244,300

HSI-CXT

0.725

-0.135

23,600

AMWAY

6.93

-0.13

35,900

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