[BKAWAN] QoQ Quarter Result on 31-Mar-2017 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -17.33%
YoY- 72.94%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,341,646 5,301,592 5,012,875 5,603,935 5,629,920 4,661,089 4,043,453 20.33%
PBT 486,760 422,597 248,030 437,701 513,803 257,932 357,505 22.77%
Tax -109,605 -123,235 -93,336 -102,552 -104,285 164,627 -59,189 50.62%
NP 377,155 299,362 154,694 335,149 409,518 422,559 298,316 16.87%
-
NP to SH 177,899 145,009 80,779 163,315 197,543 194,734 148,473 12.77%
-
Tax Rate 22.52% 29.16% 37.63% 23.43% 20.30% -63.83% 16.56% -
Total Cost 4,964,491 5,002,230 4,858,181 5,268,786 5,220,402 4,238,530 3,745,137 20.60%
-
Net Worth 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 9.92%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 181,845 - 60,723 - 162,278 - -
Div Payout % - 125.40% - 37.18% - 83.33% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 9.92%
NOSH 435,951 435,951 435,951 435,951 435,951 405,695 405,885 4.86%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.06% 5.65% 3.09% 5.98% 7.27% 9.07% 7.38% -
ROE 2.68% 2.16% 1.22% 2.46% 3.06% 3.20% 2.58% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,327.37 1,311.94 1,239.43 1,384.28 1,389.82 1,148.91 996.20 21.02%
EPS 44.21 35.88 19.97 40.34 48.77 48.00 36.58 13.42%
DPS 0.00 45.00 0.00 15.00 0.00 40.00 0.00 -
NAPS 16.49 16.63 16.35 16.38 15.93 15.01 14.18 10.55%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,203.98 1,194.95 1,129.88 1,263.10 1,268.95 1,050.59 911.37 20.33%
EPS 40.10 32.68 18.21 36.81 44.53 43.89 33.47 12.76%
DPS 0.00 40.99 0.00 13.69 0.00 36.58 0.00 -
NAPS 14.9571 15.147 14.9048 14.946 14.5447 13.7254 12.9725 9.92%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 19.60 19.12 18.90 19.38 18.40 18.18 17.80 -
P/RPS 1.48 1.46 1.52 1.40 1.32 1.58 1.79 -11.87%
P/EPS 44.34 53.28 94.63 48.04 37.73 37.88 48.66 -5.99%
EY 2.26 1.88 1.06 2.08 2.65 2.64 2.06 6.35%
DY 0.00 2.35 0.00 0.77 0.00 2.20 0.00 -
P/NAPS 1.19 1.15 1.16 1.18 1.16 1.21 1.26 -3.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 -
Price 19.48 19.80 19.00 18.40 19.80 18.30 17.96 -
P/RPS 1.47 1.51 1.53 1.33 1.42 1.59 1.80 -12.59%
P/EPS 44.07 55.18 95.13 45.61 40.60 38.13 49.10 -6.93%
EY 2.27 1.81 1.05 2.19 2.46 2.62 2.04 7.36%
DY 0.00 2.27 0.00 0.82 0.00 2.19 0.00 -
P/NAPS 1.18 1.19 1.16 1.12 1.24 1.22 1.27 -4.76%

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