[BKAWAN] QoQ Quarter Result on 31-Dec-2017 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 22.68%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,322,368 4,472,625 4,829,718 5,341,646 5,301,592 5,012,875 5,603,935 -15.88%
PBT 198,596 268,904 322,445 486,760 422,597 248,030 437,701 -40.92%
Tax -71,113 -78,642 -91,664 -109,605 -123,235 -93,336 -102,552 -21.63%
NP 127,483 190,262 230,781 377,155 299,362 154,694 335,149 -47.47%
-
NP to SH 71,237 106,588 109,752 177,899 145,009 80,779 163,315 -42.45%
-
Tax Rate 35.81% 29.25% 28.43% 22.52% 29.16% 37.63% 23.43% -
Total Cost 4,194,885 4,282,363 4,598,937 4,964,491 5,002,230 4,858,181 5,268,786 -14.08%
-
Net Worth 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 -0.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 60,265 - 181,845 - 60,723 -
Div Payout % - - 54.91% - 125.40% - 37.18% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 -0.34%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.95% 4.25% 4.78% 7.06% 5.65% 3.09% 5.98% -
ROE 1.08% 1.64% 1.72% 2.68% 2.16% 1.22% 2.46% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,077.27 1,114.18 1,202.10 1,327.37 1,311.94 1,239.43 1,384.28 -15.38%
EPS 17.75 26.55 27.32 44.21 35.88 19.97 40.34 -42.12%
DPS 0.00 0.00 15.00 0.00 45.00 0.00 15.00 -
NAPS 16.44 16.18 15.87 16.49 16.63 16.35 16.38 0.24%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 974.24 1,008.11 1,088.59 1,203.98 1,194.95 1,129.88 1,263.10 -15.88%
EPS 16.06 24.02 24.74 40.10 32.68 18.21 36.81 -42.44%
DPS 0.00 0.00 13.58 0.00 40.99 0.00 13.69 -
NAPS 14.8676 14.6396 14.3714 14.9571 15.147 14.9048 14.946 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 17.00 17.90 18.10 19.60 19.12 18.90 19.38 -
P/RPS 1.58 1.61 1.51 1.48 1.46 1.52 1.40 8.38%
P/EPS 95.75 67.41 66.26 44.34 53.28 94.63 48.04 58.30%
EY 1.04 1.48 1.51 2.26 1.88 1.06 2.08 -36.97%
DY 0.00 0.00 0.83 0.00 2.35 0.00 0.77 -
P/NAPS 1.03 1.11 1.14 1.19 1.15 1.16 1.18 -8.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 -
Price 16.86 17.28 18.40 19.48 19.80 19.00 18.40 -
P/RPS 1.57 1.55 1.53 1.47 1.51 1.53 1.33 11.68%
P/EPS 94.96 65.08 67.36 44.07 55.18 95.13 45.61 62.97%
EY 1.05 1.54 1.48 2.27 1.81 1.05 2.19 -38.71%
DY 0.00 0.00 0.82 0.00 2.27 0.00 0.82 -
P/NAPS 1.03 1.07 1.16 1.18 1.19 1.16 1.12 -5.42%

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