[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2019 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- -20.99%
YoY- -24.92%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 16,824,416 16,045,591 16,164,345 16,597,168 16,875,996 18,966,357 19,525,318 -9.42%
PBT 1,187,008 929,312 884,341 1,163,154 1,451,320 1,276,705 1,437,478 -11.95%
Tax -317,460 -201,871 -194,202 -248,148 -287,616 -351,024 -373,214 -10.19%
NP 869,548 727,441 690,138 915,006 1,163,704 925,681 1,064,264 -12.57%
-
NP to SH 413,728 363,499 355,730 431,944 546,668 465,476 525,652 -14.71%
-
Tax Rate 26.74% 21.72% 21.96% 21.33% 19.82% 27.49% 25.96% -
Total Cost 15,954,868 15,318,150 15,474,206 15,682,162 15,712,292 18,040,676 18,461,054 -9.24%
-
Net Worth 5,619,081 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 -9.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 59,485 79,474 119,412 - 60,184 80,285 -
Div Payout % - 16.36% 22.34% 27.65% - 12.93% 15.27% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,619,081 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 -9.18%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.17% 4.53% 4.27% 5.51% 6.90% 4.88% 5.45% -
ROE 7.36% 6.35% 6.15% 7.43% 8.66% 7.06% 8.09% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4,287.63 4,046.07 4,067.82 4,169.70 4,222.38 4,727.03 4,863.99 -8.04%
EPS 105.44 91.66 89.52 108.52 136.76 116.01 130.95 -13.41%
DPS 0.00 15.00 20.00 30.00 0.00 15.00 20.00 -
NAPS 14.32 14.43 14.55 14.60 15.79 16.44 16.18 -7.79%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3,792.14 3,616.59 3,643.36 3,740.92 3,803.76 4,274.92 4,400.91 -9.42%
EPS 93.25 81.93 80.18 97.36 123.22 104.92 118.48 -14.71%
DPS 0.00 13.41 17.91 26.91 0.00 13.57 18.10 -
NAPS 12.6651 12.8983 13.0318 13.0986 14.2245 14.8676 14.6396 -9.18%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 17.44 15.68 16.70 16.98 16.68 17.00 17.90 -
P/RPS 0.41 0.39 0.41 0.41 0.40 0.36 0.37 7.06%
P/EPS 16.54 17.11 18.65 15.65 12.20 14.65 13.67 13.50%
EY 6.05 5.85 5.36 6.39 8.20 6.82 7.32 -11.89%
DY 0.00 0.96 1.20 1.77 0.00 0.88 1.12 -
P/NAPS 1.22 1.09 1.15 1.16 1.06 1.03 1.11 6.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 17/02/20 19/11/19 20/08/19 15/05/19 18/02/19 14/11/18 14/08/18 -
Price 16.22 15.40 16.00 16.80 17.22 16.86 17.28 -
P/RPS 0.38 0.38 0.39 0.40 0.41 0.36 0.36 3.66%
P/EPS 15.38 16.80 17.87 15.48 12.59 14.53 13.20 10.69%
EY 6.50 5.95 5.60 6.46 7.94 6.88 7.58 -9.71%
DY 0.00 0.97 1.25 1.79 0.00 0.89 1.16 -
P/NAPS 1.13 1.07 1.10 1.15 1.09 1.03 1.07 3.69%

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