[BKAWAN] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

12-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Dec-2017 [#1]

Profit Trend

QoQ- 21.3%

YoY- -9.94%

Quarter Report

BKB FY2018 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	18,966,357	19,525,318	20,342,728	21,366,584	21,548,322	21,662,306	22,467,710	-10.67%
YoY %	-2.86%	-4.02%	-4.79%	-0.84%	-0.53%	-3.58%	-	-
Horiz. %	84.42%	86.90%	90.54%	95.10%	95.91%	96.42%	100.00%	-
PBT	1,276,705	1,437,478	1,618,410	1,947,040	1,622,131	1,599,378	1,903,008	-23.34%
YoY %	-11.18%	-11.18%	-16.88%	20.03%	1.42%	-15.96%	-	-
Horiz. %	67.09%	75.54%	85.04%	102.31%	85.24%	84.04%	100.00%	-
Tax	-351,024	-373,214	-402,538	-438,420	-423,408	-400,230	-413,674	-10.36%
YoY %	5.95%	7.28%	8.18%	-3.55%	-5.79%	3.25%	-	-
Horiz. %	84.86%	90.22%	97.31%	105.98%	102.35%	96.75%	100.00%	-
NP	925,681	1,064,264	1,215,872	1,508,620	1,198,723	1,199,148	1,489,334	-27.14%
YoY %	-13.02%	-12.47%	-19.41%	25.85%	-0.04%	-19.48%	-	-
Horiz. %	62.15%	71.46%	81.64%	101.29%	80.49%	80.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	465,476	525,652	575,302	711,596	586,646	588,849	721,716	-25.33%
YoY %	-11.45%	-8.63%	-19.15%	21.30%	-0.37%	-18.41%	-	-
Horiz. %	64.50%	72.83%	79.71%	98.60%	81.28%	81.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.49%	25.96%	24.87%	22.52%	26.10%	25.02%	21.74%	-
YoY %	5.89%	4.38%	10.44%	-13.72%	4.32%	15.09%	-	-
Horiz. %	126.45%	119.41%	114.40%	103.59%	120.06%	115.09%	100.00%	-
Total Cost	18,040,676	18,461,054	19,126,856	19,857,964	20,349,599	20,463,158	20,978,376	-9.56%
YoY %	-2.28%	-3.48%	-3.68%	-2.42%	-0.55%	-2.46%	-	-
Horiz. %	86.00%	88.00%	91.17%	94.66%	97.00%	97.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,596,254	6,495,072	6,376,121	6,635,955	6,720,215	6,612,741	6,631,049	-0.34%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.63%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	60,184	80,285	120,531	-	242,461	80,889	121,447	-37.35%
YoY %	-25.04%	-33.39%	0.00%	-	199.75%	-33.40%	-	-
Horiz. %	49.56%	66.11%	99.25%	-	199.64%	66.60%	100.00%	-
Div Payout %	12.93%	15.27%	20.95%	-	41.33%	13.74%	16.83%	-
YoY %	-15.32%	-27.11%	0.00%	-	200.80%	-18.36%	-	-
Horiz. %	76.83%	90.73%	124.48%	-	245.57%	81.64%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	6,596,254	6,495,072	6,376,121	6,635,955	6,720,215	6,612,741	6,631,049	-0.34%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.63%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-
NOSH	435,951	435,951	435,951	435,951	435,951	435,951	435,951	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	4.88%	5.45%	5.98%	7.06%	5.56%	5.54%	6.63%	-
YoY %	-10.46%	-8.86%	-15.30%	26.98%	0.36%	-16.44%	-	-
Horiz. %	73.60%	82.20%	90.20%	106.49%	83.86%	83.56%	100.00%	-
ROE	7.06%	8.09%	9.02%	10.72%	8.73%	8.90%	10.88%	-
YoY %	-12.73%	-10.31%	-15.86%	22.79%	-1.91%	-18.20%	-	-
Horiz. %	64.89%	74.36%	82.90%	98.53%	80.24%	81.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	4,727.03	4,863.99	5,063.25	5,309.48	5,332.40	5,356.00	5,549.97	-10.13%
YoY %	-2.82%	-3.94%	-4.64%	-0.43%	-0.44%	-3.49%	-	-
Horiz. %	85.17%	87.64%	91.23%	95.67%	96.08%	96.51%	100.00%	-
EPS	116.01	130.95	143.20	176.84	145.17	145.59	178.28	-24.88%
YoY %	-11.41%	-8.55%	-19.02%	21.82%	-0.29%	-18.34%	-	-
Horiz. %	65.07%	73.45%	80.32%	99.19%	81.43%	81.66%	100.00%	-
DPS	15.00	20.00	30.00	0.00	60.00	20.00	30.00	-36.97%
YoY %	-25.00%	-33.33%	0.00%	0.00%	200.00%	-33.33%	-	-
Horiz. %	50.00%	66.67%	100.00%	0.00%	200.00%	66.67%	100.00%	-
NAPS	16.44	16.18	15.87	16.49	16.63	16.35	16.38	0.24%
YoY %	1.61%	1.95%	-3.76%	-0.84%	1.71%	-0.18%	-	-
Horiz. %	100.37%	98.78%	96.89%	100.67%	101.53%	99.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	4,827.73	4,970.01	5,178.07	5,438.69	5,484.95	5,513.96	5,718.97	-10.67%
YoY %	-2.86%	-4.02%	-4.79%	-0.84%	-0.53%	-3.58%	-	-
Horiz. %	84.42%	86.90%	90.54%	95.10%	95.91%	96.42%	100.00%	-
EPS	118.48	133.80	146.44	181.13	149.33	149.89	183.71	-25.33%
YoY %	-11.45%	-8.63%	-19.15%	21.30%	-0.37%	-18.41%	-	-
Horiz. %	64.49%	72.83%	79.71%	98.60%	81.29%	81.59%	100.00%	-
DPS	15.32	20.44	30.68	0.00	61.72	20.59	30.91	-37.34%
YoY %	-25.05%	-33.38%	0.00%	0.00%	199.76%	-33.39%	-	-
Horiz. %	49.56%	66.13%	99.26%	0.00%	199.68%	66.61%	100.00%	-
NAPS	16.7902	16.5327	16.2299	16.8913	17.1058	16.8322	16.8788	-0.34%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.63%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	17.00	17.90	18.10	19.60	19.12	18.90	19.38	-
P/RPS	0.36	0.37	0.36	0.37	0.36	0.35	0.35	1.89%
YoY %	-2.70%	2.78%	-2.70%	2.78%	2.86%	0.00%	-	-
Horiz. %	102.86%	105.71%	102.86%	105.71%	102.86%	100.00%	100.00%	-
P/EPS	14.65	13.67	12.64	11.08	13.17	12.98	10.87	21.99%
YoY %	7.17%	8.15%	14.08%	-15.87%	1.46%	19.41%	-	-
Horiz. %	134.77%	125.76%	116.28%	101.93%	121.16%	119.41%	100.00%	-
EY	6.82	7.32	7.91	9.02	7.59	7.70	9.20	-18.07%
YoY %	-6.83%	-7.46%	-12.31%	18.84%	-1.43%	-16.30%	-	-
Horiz. %	74.13%	79.57%	85.98%	98.04%	82.50%	83.70%	100.00%	-
DY	0.88	1.12	1.66	0.00	3.14	1.06	1.55	-31.41%
YoY %	-21.43%	-32.53%	0.00%	0.00%	196.23%	-31.61%	-	-
Horiz. %	56.77%	72.26%	107.10%	0.00%	202.58%	68.39%	100.00%	-
P/NAPS	1.03	1.11	1.14	1.19	1.15	1.16	1.18	-8.65%
YoY %	-7.21%	-2.63%	-4.20%	3.48%	-0.86%	-1.69%	-	-
Horiz. %	87.29%	94.07%	96.61%	100.85%	97.46%	98.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	14/11/18	14/08/18	16/05/18	12/02/18	22/11/17	15/08/17	22/05/17	-
Price	16.86	17.28	18.40	19.48	19.80	19.00	18.40	-
P/RPS	0.36	0.36	0.36	0.37	0.37	0.35	0.33	5.96%
YoY %	0.00%	0.00%	-2.70%	0.00%	5.71%	6.06%	-	-
Horiz. %	109.09%	109.09%	109.09%	112.12%	112.12%	106.06%	100.00%	-
P/EPS	14.53	13.20	12.85	11.02	13.64	13.05	10.32	25.59%
YoY %	10.08%	2.72%	16.61%	-19.21%	4.52%	26.45%	-	-
Horiz. %	140.79%	127.91%	124.52%	106.78%	132.17%	126.45%	100.00%	-
EY	6.88	7.58	7.78	9.08	7.33	7.66	9.69	-20.39%
YoY %	-9.23%	-2.57%	-14.32%	23.87%	-4.31%	-20.95%	-	-
Horiz. %	71.00%	78.22%	80.29%	93.70%	75.64%	79.05%	100.00%	-
DY	0.89	1.16	1.63	0.00	3.03	1.05	1.63	-33.17%
YoY %	-23.28%	-28.83%	0.00%	0.00%	188.57%	-35.58%	-	-
Horiz. %	54.60%	71.17%	100.00%	0.00%	185.89%	64.42%	100.00%	-
P/NAPS	1.03	1.07	1.16	1.18	1.19	1.16	1.12	-5.42%
YoY %	-3.74%	-7.76%	-1.69%	-0.84%	2.59%	3.57%	-	-
Horiz. %	91.96%	95.54%	103.57%	105.36%	106.25%	103.57%	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