[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 22.39%
YoY- -29.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,171,364 5,341,646 21,548,322 16,246,730 11,233,855 5,629,920 16,969,251 -28.93%
PBT 809,205 486,760 1,622,131 1,199,534 951,504 513,803 1,822,586 -41.83%
Tax -201,269 -109,605 -423,408 -300,173 -206,837 -104,285 -45,691 168.96%
NP 607,936 377,155 1,198,723 899,361 744,667 409,518 1,776,895 -51.11%
-
NP to SH 287,651 177,899 586,646 441,637 360,858 197,543 825,168 -50.50%
-
Tax Rate 24.87% 22.52% 26.10% 25.02% 21.74% 20.30% 2.51% -
Total Cost 9,563,428 4,964,491 20,349,599 15,347,369 10,489,188 5,220,402 15,192,356 -26.57%
-
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 3.11%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 60,265 - 242,461 60,667 60,723 - 223,149 -58.25%
Div Payout % 20.95% - 41.33% 13.74% 16.83% - 27.04% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 3.11%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 405,727 4.91%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.98% 7.06% 5.56% 5.54% 6.63% 7.27% 10.47% -
ROE 4.51% 2.68% 8.73% 6.68% 5.44% 3.06% 13.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2,531.63 1,327.37 5,332.40 4,017.00 2,774.98 1,389.82 4,182.43 -28.46%
EPS 71.60 44.21 145.17 109.19 89.14 48.77 203.38 -50.17%
DPS 15.00 0.00 60.00 15.00 15.00 0.00 55.00 -57.97%
NAPS 15.87 16.49 16.63 16.35 16.38 15.93 15.01 3.78%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2,589.04 1,359.67 5,484.95 4,135.47 2,859.49 1,433.05 4,319.38 -28.93%
EPS 73.22 45.28 149.33 112.42 91.85 50.28 210.04 -50.49%
DPS 15.34 0.00 61.72 15.44 15.46 0.00 56.80 -58.25%
NAPS 16.2299 16.8913 17.1058 16.8322 16.8788 16.4256 15.5015 3.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 18.10 19.60 19.12 18.90 19.38 18.40 18.18 -
P/RPS 0.71 1.48 0.36 0.47 0.70 1.32 0.43 39.74%
P/EPS 25.28 44.34 13.17 17.31 21.74 37.73 8.94 100.09%
EY 3.96 2.26 7.59 5.78 4.60 2.65 11.19 -50.00%
DY 0.83 0.00 3.14 0.79 0.77 0.00 3.03 -57.85%
P/NAPS 1.14 1.19 1.15 1.16 1.18 1.16 1.21 -3.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 -
Price 18.40 19.48 19.80 19.00 18.40 19.80 18.30 -
P/RPS 0.73 1.47 0.37 0.47 0.66 1.42 0.44 40.18%
P/EPS 25.70 44.07 13.64 17.40 20.64 40.60 9.00 101.40%
EY 3.89 2.27 7.33 5.75 4.84 2.46 11.11 -50.35%
DY 0.82 0.00 3.03 0.79 0.82 0.00 3.01 -58.00%
P/NAPS 1.16 1.18 1.19 1.16 1.12 1.24 1.22 -3.30%

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