[BKAWAN] QoQ Annualized Quarter 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- -17.64%
YoY- -32.33%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 16,278,650 16,824,416 16,045,591 16,164,345 16,597,168 16,875,996 18,966,357 -9.67%
PBT 810,912 1,187,008 929,312 884,341 1,163,154 1,451,320 1,276,705 -26.08%
Tax -321,840 -317,460 -201,871 -194,202 -248,148 -287,616 -351,024 -5.61%
NP 489,072 869,548 727,441 690,138 915,006 1,163,704 925,681 -34.62%
-
NP to SH 238,904 413,728 363,499 355,730 431,944 546,668 465,476 -35.87%
-
Tax Rate 39.69% 26.74% 21.72% 21.96% 21.33% 19.82% 27.49% -
Total Cost 15,789,578 15,954,868 15,318,150 15,474,206 15,682,162 15,712,292 18,040,676 -8.49%
-
Net Worth 5,491,174 5,619,081 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 -11.49%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 118,174 - 59,485 79,474 119,412 - 60,184 56.74%
Div Payout % 49.47% - 16.36% 22.34% 27.65% - 12.93% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 5,491,174 5,619,081 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 -11.49%
NOSH 443,665 435,951 435,951 435,951 435,951 435,951 435,951 1.17%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 3.00% 5.17% 4.53% 4.27% 5.51% 6.90% 4.88% -
ROE 4.35% 7.36% 6.35% 6.15% 7.43% 8.66% 7.06% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4,132.53 4,287.63 4,046.07 4,067.82 4,169.70 4,222.38 4,727.03 -8.56%
EPS 60.64 105.44 91.66 89.52 108.52 136.76 116.01 -35.08%
DPS 30.00 0.00 15.00 20.00 30.00 0.00 15.00 58.67%
NAPS 13.94 14.32 14.43 14.55 14.60 15.79 16.44 -10.40%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3,669.12 3,792.14 3,616.59 3,643.36 3,740.92 3,803.76 4,274.92 -9.67%
EPS 53.85 93.25 81.93 80.18 97.36 123.22 104.92 -35.87%
DPS 26.64 0.00 13.41 17.91 26.91 0.00 13.57 56.72%
NAPS 12.3768 12.6651 12.8983 13.0318 13.0986 14.2245 14.8676 -11.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 12.18 17.44 15.68 16.70 16.98 16.68 17.00 -
P/RPS 0.29 0.41 0.39 0.41 0.41 0.40 0.36 -13.41%
P/EPS 20.08 16.54 17.11 18.65 15.65 12.20 14.65 23.36%
EY 4.98 6.05 5.85 5.36 6.39 8.20 6.82 -18.89%
DY 2.46 0.00 0.96 1.20 1.77 0.00 0.88 98.31%
P/NAPS 0.87 1.22 1.09 1.15 1.16 1.06 1.03 -10.63%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 27/05/20 17/02/20 19/11/19 20/08/19 15/05/19 18/02/19 14/11/18 -
Price 14.10 16.22 15.40 16.00 16.80 17.22 16.86 -
P/RPS 0.34 0.38 0.38 0.39 0.40 0.41 0.36 -3.73%
P/EPS 23.25 15.38 16.80 17.87 15.48 12.59 14.53 36.76%
EY 4.30 6.50 5.95 5.60 6.46 7.94 6.88 -26.87%
DY 2.13 0.00 0.97 1.25 1.79 0.00 0.89 78.82%
P/NAPS 1.01 1.13 1.07 1.10 1.15 1.09 1.03 -1.29%

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