[BKAWAN] QoQ Cumulative 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- 58.03%
YoY- -24.92%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,206,104 16,045,591 12,123,259 8,298,584 4,218,999 18,966,357 14,643,989 -56.36%
PBT 296,752 929,312 663,256 581,577 362,830 1,276,705 1,078,109 -57.58%
Tax -79,365 -201,871 -145,652 -124,074 -71,904 -351,024 -279,911 -56.74%
NP 217,387 727,441 517,604 457,503 290,926 925,681 798,198 -57.88%
-
NP to SH 103,432 363,499 266,798 215,972 136,667 465,476 394,239 -58.91%
-
Tax Rate 26.74% 21.72% 21.96% 21.33% 19.82% 27.49% 25.96% -
Total Cost 3,988,717 15,318,150 11,605,655 7,841,081 3,928,073 18,040,676 13,845,791 -56.28%
-
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 59,605 59,706 - 60,184 60,213 -
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 1.84% 6.35% 4.61% 3.72% 2.17% 7.06% 6.07% -
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 1,071.91 4,046.07 3,050.87 2,084.85 1,055.59 4,727.03 3,647.99 -55.70%
EPS 26.36 91.66 67.14 54.26 34.19 116.01 98.21 -58.29%
DPS 0.00 15.00 15.00 15.00 0.00 15.00 15.00 -
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 1,070.63 4,084.27 3,085.88 2,112.34 1,073.91 4,827.73 3,727.51 -56.36%
EPS 26.33 92.53 67.91 54.97 34.79 118.48 100.35 -58.91%
DPS 0.00 15.14 15.17 15.20 0.00 15.32 15.33 -
NAPS 14.3029 14.5662 14.717 14.7925 16.064 16.7902 16.5327 -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 1.63 0.39 0.55 0.81 1.58 0.36 0.49 122.35%
P/EPS 66.16 17.11 24.87 31.29 48.78 14.65 18.23 135.60%
EY 1.51 5.85 4.02 3.20 2.05 6.82 5.49 -57.60%
DY 0.00 0.96 0.90 0.88 0.00 0.88 0.84 -
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 1.51 0.38 0.52 0.81 1.63 0.36 0.47 117.26%
P/EPS 61.53 16.80 23.83 30.96 50.36 14.53 17.60 129.82%
EY 1.63 5.95 4.20 3.23 1.99 6.88 5.68 -56.39%
DY 0.00 0.97 0.94 0.89 0.00 0.89 0.87 -
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