[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -76.06%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 21,548,322 16,246,730 11,233,855 5,629,920 16,969,251 12,308,162 8,264,709 89.32%
PBT 1,622,131 1,199,534 951,504 513,803 1,822,586 1,564,654 1,207,149 21.75%
Tax -423,408 -300,173 -206,837 -104,285 -45,691 -210,318 -151,129 98.61%
NP 1,198,723 899,361 744,667 409,518 1,776,895 1,354,336 1,056,020 8.80%
-
NP to SH 586,646 441,637 360,858 197,543 825,168 630,434 481,961 13.98%
-
Tax Rate 26.10% 25.02% 21.74% 20.30% 2.51% 13.44% 12.52% -
Total Cost 20,349,599 15,347,369 10,489,188 5,220,402 15,192,356 10,953,826 7,208,689 99.61%
-
Net Worth 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 5,755,201 5,716,942 11.37%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 242,461 60,667 60,723 - 223,149 60,880 60,904 150.97%
Div Payout % 41.33% 13.74% 16.83% - 27.04% 9.66% 12.64% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,720,215 6,612,741 6,631,049 6,452,988 6,089,965 5,755,201 5,716,942 11.37%
NOSH 435,951 435,951 435,951 435,951 405,727 405,867 406,032 4.84%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.56% 5.54% 6.63% 7.27% 10.47% 11.00% 12.78% -
ROE 8.73% 6.68% 5.44% 3.06% 13.55% 10.95% 8.43% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5,332.40 4,017.00 2,774.98 1,389.82 4,182.43 3,032.56 2,035.48 89.92%
EPS 145.17 109.19 89.14 48.77 203.38 155.33 118.70 14.34%
DPS 60.00 15.00 15.00 0.00 55.00 15.00 15.00 151.77%
NAPS 16.63 16.35 16.38 15.93 15.01 14.18 14.08 11.72%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5,484.95 4,135.47 2,859.49 1,433.05 4,319.38 3,132.94 2,103.71 89.32%
EPS 149.33 112.42 91.85 50.28 210.04 160.47 122.68 13.98%
DPS 61.72 15.44 15.46 0.00 56.80 15.50 15.50 151.01%
NAPS 17.1058 16.8322 16.8788 16.4256 15.5015 14.6494 14.552 11.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 19.12 18.90 19.38 18.40 18.18 17.80 18.30 -
P/RPS 0.36 0.47 0.70 1.32 0.43 0.59 0.90 -45.68%
P/EPS 13.17 17.31 21.74 37.73 8.94 11.46 15.42 -9.97%
EY 7.59 5.78 4.60 2.65 11.19 8.73 6.49 10.99%
DY 3.14 0.79 0.77 0.00 3.03 0.84 0.82 144.56%
P/NAPS 1.15 1.16 1.18 1.16 1.21 1.26 1.30 -7.84%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 -
Price 19.80 19.00 18.40 19.80 18.30 17.96 17.62 -
P/RPS 0.37 0.47 0.66 1.42 0.44 0.59 0.87 -43.41%
P/EPS 13.64 17.40 20.64 40.60 9.00 11.56 14.84 -5.46%
EY 7.33 5.75 4.84 2.46 11.11 8.65 6.74 5.74%
DY 3.03 0.79 0.82 0.00 3.01 0.84 0.85 133.17%
P/NAPS 1.19 1.16 1.12 1.24 1.22 1.27 1.25 -3.22%

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