[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 32.83%
YoY- -28.91%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 14,643,989 10,171,364 5,341,646 21,548,322 16,246,730 11,233,855 5,629,920 89.46%
PBT 1,078,109 809,205 486,760 1,622,131 1,199,534 951,504 513,803 64.12%
Tax -279,911 -201,269 -109,605 -423,408 -300,173 -206,837 -104,285 93.48%
NP 798,198 607,936 377,155 1,198,723 899,361 744,667 409,518 56.22%
-
NP to SH 394,239 287,651 177,899 586,646 441,637 360,858 197,543 58.71%
-
Tax Rate 25.96% 24.87% 22.52% 26.10% 25.02% 21.74% 20.30% -
Total Cost 13,845,791 9,563,428 4,964,491 20,349,599 15,347,369 10,489,188 5,220,402 91.94%
-
Net Worth 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 0.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 60,213 60,265 - 242,461 60,667 60,723 - -
Div Payout % 15.27% 20.95% - 41.33% 13.74% 16.83% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 0.43%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.45% 5.98% 7.06% 5.56% 5.54% 6.63% 7.27% -
ROE 6.07% 4.51% 2.68% 8.73% 6.68% 5.44% 3.06% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3,647.99 2,531.63 1,327.37 5,332.40 4,017.00 2,774.98 1,389.82 90.61%
EPS 98.21 71.60 44.21 145.17 109.19 89.14 48.77 59.67%
DPS 15.00 15.00 0.00 60.00 15.00 15.00 0.00 -
NAPS 16.18 15.87 16.49 16.63 16.35 16.38 15.93 1.04%
Adjusted Per Share Value based on latest NOSH - 435,951
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3,300.68 2,292.57 1,203.98 4,856.88 3,661.93 2,532.05 1,268.95 89.46%
EPS 88.86 64.84 40.10 132.23 99.54 81.34 44.53 58.70%
DPS 13.57 13.58 0.00 54.65 13.67 13.69 0.00 -
NAPS 14.6396 14.3714 14.9571 15.147 14.9048 14.946 14.5447 0.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 17.90 18.10 19.60 19.12 18.90 19.38 18.40 -
P/RPS 0.49 0.71 1.48 0.36 0.47 0.70 1.32 -48.44%
P/EPS 18.23 25.28 44.34 13.17 17.31 21.74 37.73 -38.50%
EY 5.49 3.96 2.26 7.59 5.78 4.60 2.65 62.72%
DY 0.84 0.83 0.00 3.14 0.79 0.77 0.00 -
P/NAPS 1.11 1.14 1.19 1.15 1.16 1.18 1.16 -2.90%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 -
Price 17.28 18.40 19.48 19.80 19.00 18.40 19.80 -
P/RPS 0.47 0.73 1.47 0.37 0.47 0.66 1.42 -52.24%
P/EPS 17.60 25.70 44.07 13.64 17.40 20.64 40.60 -42.80%
EY 5.68 3.89 2.27 7.33 5.75 4.84 2.46 74.96%
DY 0.87 0.82 0.00 3.03 0.79 0.82 0.00 -
P/NAPS 1.07 1.16 1.18 1.19 1.16 1.12 1.24 -9.38%

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