[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -70.64%
YoY- -23.18%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,045,591 12,123,259 8,298,584 4,218,999 18,966,357 14,643,989 10,171,364 35.47%
PBT 929,312 663,256 581,577 362,830 1,276,705 1,078,109 809,205 9.65%
Tax -201,871 -145,652 -124,074 -71,904 -351,024 -279,911 -201,269 0.19%
NP 727,441 517,604 457,503 290,926 925,681 798,198 607,936 12.69%
-
NP to SH 363,499 266,798 215,972 136,667 465,476 394,239 287,651 16.86%
-
Tax Rate 21.72% 21.96% 21.33% 19.82% 27.49% 25.96% 24.87% -
Total Cost 15,318,150 11,605,655 7,841,081 3,928,073 18,040,676 13,845,791 9,563,428 36.85%
-
Net Worth 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 -6.94%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 59,485 59,605 59,706 - 60,184 60,213 60,265 -0.86%
Div Payout % 16.36% 22.34% 27.65% - 12.93% 15.27% 20.95% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 5,722,534 5,781,748 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 -6.94%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.53% 4.27% 5.51% 6.90% 4.88% 5.45% 5.98% -
ROE 6.35% 4.61% 3.72% 2.17% 7.06% 6.07% 4.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4,046.07 3,050.87 2,084.85 1,055.59 4,727.03 3,647.99 2,531.63 36.65%
EPS 91.66 67.14 54.26 34.19 116.01 98.21 71.60 17.88%
DPS 15.00 15.00 15.00 0.00 15.00 15.00 15.00 0.00%
NAPS 14.43 14.55 14.60 15.79 16.44 16.18 15.87 -6.13%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3,616.59 2,732.52 1,870.46 950.94 4,274.92 3,300.68 2,292.57 35.47%
EPS 81.93 60.13 48.68 30.80 104.92 88.86 64.84 16.86%
DPS 13.41 13.43 13.46 0.00 13.57 13.57 13.58 -0.83%
NAPS 12.8983 13.0318 13.0986 14.2245 14.8676 14.6396 14.3714 -6.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 15.68 16.70 16.98 16.68 17.00 17.90 18.10 -
P/RPS 0.39 0.55 0.81 1.58 0.36 0.49 0.71 -32.90%
P/EPS 17.11 24.87 31.29 48.78 14.65 18.23 25.28 -22.89%
EY 5.85 4.02 3.20 2.05 6.82 5.49 3.96 29.67%
DY 0.96 0.90 0.88 0.00 0.88 0.84 0.83 10.17%
P/NAPS 1.09 1.15 1.16 1.06 1.03 1.11 1.14 -2.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 20/08/19 15/05/19 18/02/19 14/11/18 14/08/18 16/05/18 -
Price 15.40 16.00 16.80 17.22 16.86 17.28 18.40 -
P/RPS 0.38 0.52 0.81 1.63 0.36 0.47 0.73 -35.26%
P/EPS 16.80 23.83 30.96 50.36 14.53 17.60 25.70 -24.65%
EY 5.95 4.20 3.23 1.99 6.88 5.68 3.89 32.71%
DY 0.97 0.94 0.89 0.00 0.89 0.87 0.82 11.83%
P/NAPS 1.07 1.10 1.15 1.09 1.03 1.07 1.16 -5.23%

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