[BKAWAN] YoY TTM Result on 30-Sep-2018 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -13.68%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 20,717,928 16,078,124 16,045,591 18,966,357 21,548,322 16,969,251 14,055,308 6.67%
PBT 3,086,006 1,264,664 929,293 1,276,705 1,622,131 1,822,586 1,241,522 16.37%
Tax -546,422 -350,229 -201,871 -351,024 -423,408 -45,691 -271,054 12.38%
NP 2,539,584 914,435 727,422 925,681 1,198,723 1,776,895 970,468 17.37%
-
NP to SH 1,146,934 417,275 363,482 465,476 586,646 825,168 484,840 15.41%
-
Tax Rate 17.71% 27.69% 21.72% 27.49% 26.10% 2.51% 21.83% -
Total Cost 18,178,344 15,163,689 15,318,169 18,040,676 20,349,599 15,192,356 13,084,840 5.62%
-
Net Worth 6,352,653 5,854,828 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 2.04%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 79,331 59,087 59,706 60,265 242,569 223,177 203,858 -14.54%
Div Payout % 6.92% 14.16% 16.43% 12.95% 41.35% 27.05% 42.05% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 6,352,653 5,854,828 5,722,534 6,596,254 6,720,215 6,089,494 5,623,963 2.04%
NOSH 443,665 443,665 435,951 435,951 435,951 405,695 407,533 1.42%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.26% 5.69% 4.53% 4.88% 5.56% 10.47% 6.90% -
ROE 18.05% 7.13% 6.35% 7.06% 8.73% 13.55% 8.62% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5,231.46 4,056.04 4,046.07 4,727.03 5,332.40 4,182.75 3,448.87 7.18%
EPS 289.61 105.27 91.66 116.01 145.17 203.40 118.97 15.96%
DPS 20.00 15.00 15.00 15.00 60.00 55.00 50.00 -14.15%
NAPS 16.041 14.77 14.43 16.44 16.63 15.01 13.80 2.53%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4,669.71 3,623.93 3,616.59 4,274.92 4,856.88 3,824.78 3,167.99 6.67%
EPS 258.51 94.05 81.93 104.92 132.23 185.99 109.28 15.41%
DPS 17.88 13.32 13.46 13.58 54.67 50.30 45.95 -14.54%
NAPS 14.3186 13.1965 12.8983 14.8676 15.147 13.7254 12.6761 2.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.80 15.06 15.68 17.00 19.12 18.18 16.78 -
P/RPS 0.40 0.37 0.39 0.36 0.36 0.43 0.49 -3.32%
P/EPS 7.18 14.31 17.11 14.65 13.17 8.94 14.10 -10.62%
EY 13.92 6.99 5.85 6.82 7.59 11.19 7.09 11.88%
DY 0.96 1.00 0.96 0.88 3.14 3.03 2.98 -17.18%
P/NAPS 1.30 1.02 1.09 1.03 1.15 1.21 1.22 1.06%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 18/11/20 19/11/19 14/11/18 22/11/17 16/11/16 18/11/15 -
Price 21.90 16.12 15.40 16.86 19.80 18.30 17.56 -
P/RPS 0.42 0.40 0.38 0.36 0.37 0.44 0.51 -3.18%
P/EPS 7.56 15.31 16.80 14.53 13.64 9.00 14.76 -10.54%
EY 13.22 6.53 5.95 6.88 7.33 11.11 6.78 11.76%
DY 0.91 0.93 0.97 0.89 3.03 3.01 2.85 -17.31%
P/NAPS 1.37 1.09 1.07 1.03 1.19 1.22 1.27 1.27%

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
Post a Comment