[BKAWAN] QoQ Annualized 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- -8.63%
YoY- -10.73%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 16,597,168 16,875,996 18,966,357 19,525,318 20,342,728 21,366,584 21,548,322 -15.98%
PBT 1,163,154 1,451,320 1,276,705 1,437,478 1,618,410 1,947,040 1,622,131 -19.90%
Tax -248,148 -287,616 -351,024 -373,214 -402,538 -438,420 -423,408 -29.99%
NP 915,006 1,163,704 925,681 1,064,264 1,215,872 1,508,620 1,198,723 -16.49%
-
NP to SH 431,944 546,668 465,476 525,652 575,302 711,596 586,646 -18.47%
-
Tax Rate 21.33% 19.82% 27.49% 25.96% 24.87% 22.52% 26.10% -
Total Cost 15,682,162 15,712,292 18,040,676 18,461,054 19,126,856 19,857,964 20,349,599 -15.95%
-
Net Worth 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 -9.24%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 119,412 - 60,184 80,285 120,531 - 242,461 -37.66%
Div Payout % 27.65% - 12.93% 15.27% 20.95% - 41.33% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 -9.24%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.51% 6.90% 4.88% 5.45% 5.98% 7.06% 5.56% -
ROE 7.43% 8.66% 7.06% 8.09% 9.02% 10.72% 8.73% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4,169.70 4,222.38 4,727.03 4,863.99 5,063.25 5,309.48 5,332.40 -15.13%
EPS 108.52 136.76 116.01 130.95 143.20 176.84 145.17 -17.64%
DPS 30.00 0.00 15.00 20.00 30.00 0.00 60.00 -37.03%
NAPS 14.60 15.79 16.44 16.18 15.87 16.49 16.63 -8.32%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3,740.92 3,803.76 4,274.92 4,400.91 4,585.15 4,815.92 4,856.88 -15.98%
EPS 97.36 123.22 104.92 118.48 129.67 160.39 132.23 -18.47%
DPS 26.91 0.00 13.57 18.10 27.17 0.00 54.65 -37.67%
NAPS 13.0986 14.2245 14.8676 14.6396 14.3714 14.9571 15.147 -9.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 16.98 16.68 17.00 17.90 18.10 19.60 19.12 -
P/RPS 0.41 0.40 0.36 0.37 0.36 0.37 0.36 9.06%
P/EPS 15.65 12.20 14.65 13.67 12.64 11.08 13.17 12.20%
EY 6.39 8.20 6.82 7.32 7.91 9.02 7.59 -10.84%
DY 1.77 0.00 0.88 1.12 1.66 0.00 3.14 -31.78%
P/NAPS 1.16 1.06 1.03 1.11 1.14 1.19 1.15 0.57%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 18/02/19 14/11/18 14/08/18 16/05/18 12/02/18 22/11/17 -
Price 16.80 17.22 16.86 17.28 18.40 19.48 19.80 -
P/RPS 0.40 0.41 0.36 0.36 0.36 0.37 0.37 5.33%
P/EPS 15.48 12.59 14.53 13.20 12.85 11.02 13.64 8.81%
EY 6.46 7.94 6.88 7.58 7.78 9.08 7.33 -8.08%
DY 1.79 0.00 0.89 1.16 1.63 0.00 3.03 -29.61%
P/NAPS 1.15 1.09 1.03 1.07 1.16 1.18 1.19 -2.25%

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