[BKAWAN] QoQ TTM Result on 30-Jun-2017 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -9.61%
YoY- -14.67%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 20,485,831 21,260,048 21,548,322 20,907,819 19,938,397 18,148,912 16,969,251 13.39%
PBT 1,479,832 1,595,088 1,622,131 1,457,466 1,566,941 1,397,728 1,822,586 -12.97%
Tax -417,840 -428,728 -423,408 -135,546 -101,399 -61,608 -45,691 337.89%
NP 1,061,992 1,166,360 1,198,723 1,321,920 1,465,542 1,336,120 1,776,895 -29.06%
-
NP to SH 513,439 567,002 586,646 636,371 704,065 635,185 825,168 -27.13%
-
Tax Rate 28.24% 26.88% 26.10% 9.30% 6.47% 4.41% 2.51% -
Total Cost 19,423,839 20,093,688 20,349,599 19,585,899 18,472,855 16,812,792 15,192,356 17.81%
-
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 3.11%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 242,111 242,569 242,569 223,002 223,002 223,177 223,177 5.58%
Div Payout % 47.15% 42.78% 41.35% 35.04% 31.67% 35.14% 27.05% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,376,121 6,635,955 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 3.11%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 405,695 4.91%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.18% 5.49% 5.56% 6.32% 7.35% 7.36% 10.47% -
ROE 8.05% 8.54% 8.73% 9.62% 10.62% 9.84% 13.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5,098.87 5,283.01 5,332.40 5,169.46 4,925.18 4,480.28 4,182.75 14.12%
EPS 127.79 140.90 145.17 157.34 173.92 156.80 203.40 -26.66%
DPS 60.00 60.00 60.00 55.00 55.00 55.00 55.00 5.97%
NAPS 15.87 16.49 16.63 16.35 16.38 15.93 15.01 3.78%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4,617.40 4,791.91 4,856.88 4,712.51 4,494.01 4,090.67 3,824.78 13.39%
EPS 115.73 127.80 132.23 143.43 158.69 143.17 185.99 -27.13%
DPS 54.57 54.67 54.67 50.26 50.26 50.30 50.30 5.58%
NAPS 14.3714 14.9571 15.147 14.9048 14.946 14.5447 13.7254 3.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 18.10 19.60 19.12 18.90 19.38 18.40 18.18 -
P/RPS 0.35 0.37 0.36 0.37 0.39 0.41 0.43 -12.83%
P/EPS 14.16 13.91 13.17 12.01 11.14 11.73 8.94 35.91%
EY 7.06 7.19 7.59 8.33 8.97 8.52 11.19 -26.45%
DY 3.31 3.06 3.14 2.91 2.84 2.99 3.03 6.07%
P/NAPS 1.14 1.19 1.15 1.16 1.18 1.16 1.21 -3.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 -
Price 18.40 19.48 19.80 19.00 18.40 19.80 18.30 -
P/RPS 0.36 0.37 0.37 0.37 0.37 0.44 0.44 -12.53%
P/EPS 14.40 13.83 13.64 12.08 10.58 12.63 9.00 36.83%
EY 6.95 7.23 7.33 8.28 9.45 7.92 11.11 -26.87%
DY 3.26 3.08 3.03 2.89 2.99 2.78 3.01 5.46%
P/NAPS 1.16 1.18 1.19 1.16 1.12 1.24 1.22 -3.30%

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