[BKAWAN] QoQ TTM Result on 30-Jun-2018 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
14-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 5.03%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 17,093,577 17,843,710 18,966,357 19,945,581 20,485,831 21,260,048 21,548,322 -14.31%
PBT 1,049,058 1,152,775 1,276,705 1,500,706 1,479,832 1,595,088 1,622,131 -25.23%
Tax -273,829 -313,323 -351,024 -403,146 -417,840 -428,728 -423,408 -25.23%
NP 775,229 839,452 925,681 1,097,560 1,061,992 1,166,360 1,198,723 -25.23%
-
NP to SH 393,780 424,244 465,476 539,248 513,439 567,002 586,646 -23.35%
-
Tax Rate 26.10% 27.18% 27.49% 26.86% 28.24% 26.88% 26.10% -
Total Cost 16,318,348 17,004,258 18,040,676 18,848,021 19,423,839 20,093,688 20,349,599 -13.69%
-
Net Worth 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 -9.24%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 59,706 60,265 60,265 242,111 242,111 242,569 242,569 -60.75%
Div Payout % 15.16% 14.21% 12.95% 44.90% 47.15% 42.78% 41.35% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 5,811,413 6,310,947 6,596,254 6,495,072 6,376,121 6,635,955 6,720,215 -9.24%
NOSH 435,951 435,951 435,951 435,951 435,951 435,951 435,951 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.54% 4.70% 4.88% 5.50% 5.18% 5.49% 5.56% -
ROE 6.78% 6.72% 7.06% 8.30% 8.05% 8.54% 8.73% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4,294.42 4,464.50 4,727.03 4,968.68 5,098.87 5,283.01 5,332.40 -13.45%
EPS 98.93 106.15 116.01 134.33 127.79 140.90 145.17 -22.57%
DPS 15.00 15.00 15.00 60.00 60.00 60.00 60.00 -60.34%
NAPS 14.60 15.79 16.44 16.18 15.87 16.49 16.63 -8.32%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4,351.03 4,541.97 4,827.73 5,076.98 5,214.50 5,411.57 5,484.95 -14.31%
EPS 100.23 107.99 118.48 137.26 130.69 144.33 149.33 -23.35%
DPS 15.20 15.34 15.34 61.63 61.63 61.74 61.74 -60.75%
NAPS 14.7925 16.064 16.7902 16.5327 16.2299 16.8913 17.1058 -9.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 16.98 16.68 17.00 17.90 18.10 19.60 19.12 -
P/RPS 0.40 0.37 0.36 0.36 0.35 0.37 0.36 7.28%
P/EPS 17.16 15.71 14.65 13.33 14.16 13.91 13.17 19.31%
EY 5.83 6.36 6.82 7.50 7.06 7.19 7.59 -16.14%
DY 0.88 0.90 0.88 3.35 3.31 3.06 3.14 -57.20%
P/NAPS 1.16 1.06 1.03 1.11 1.14 1.19 1.15 0.57%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 18/02/19 14/11/18 14/08/18 16/05/18 12/02/18 22/11/17 -
Price 16.80 17.22 16.86 17.28 18.40 19.48 19.80 -
P/RPS 0.39 0.39 0.36 0.35 0.36 0.37 0.37 3.57%
P/EPS 16.98 16.22 14.53 12.86 14.40 13.83 13.64 15.73%
EY 5.89 6.16 6.88 7.77 6.95 7.23 7.33 -13.57%
DY 0.89 0.87 0.89 3.47 3.26 3.08 3.03 -55.84%
P/NAPS 1.15 1.09 1.03 1.07 1.16 1.18 1.19 -2.25%

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