[BKAWAN] QoQ TTM Result on 30-Sep-2019 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

30-Sep-2019 [#4]

Profit Trend

QoQ- 7.53%

YoY- -21.91%

Quarter Report

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	15,884,302	15,886,332	16,032,696	16,045,591	16,445,627	17,093,577	17,843,710	-7.46%
YoY %	-0.01%	-0.91%	-0.08%	-2.43%	-3.79%	-4.20%	-	-
Horiz. %	89.02%	89.03%	89.85%	89.92%	92.16%	95.80%	100.00%	-
PBT	1,200,878	753,191	860,215	929,293	861,833	1,049,058	1,152,775	2.76%
YoY %	59.44%	-12.44%	-7.43%	7.83%	-17.85%	-9.00%	-	-
Horiz. %	104.17%	65.34%	74.62%	80.61%	74.76%	91.00%	100.00%	-
Tax	-303,422	-238,717	-206,332	-201,871	-216,765	-273,829	-313,323	-2.11%
YoY %	-27.11%	-15.70%	-2.21%	6.87%	20.84%	12.60%	-	-
Horiz. %	96.84%	76.19%	65.85%	64.43%	69.18%	87.40%	100.00%	-
NP	897,456	514,474	653,883	727,422	645,068	775,229	839,452	4.55%
YoY %	74.44%	-21.32%	-10.11%	12.77%	-16.79%	-7.65%	-	-
Horiz. %	106.91%	61.29%	77.89%	86.65%	76.84%	92.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	428,806	266,979	330,247	363,482	338,018	393,780	424,244	0.71%
YoY %	60.61%	-19.16%	-9.14%	7.53%	-14.16%	-7.18%	-	-
Horiz. %	101.08%	62.93%	77.84%	85.68%	79.68%	92.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	31.69%	23.99%	21.72%	25.15%	26.10%	27.18%	-
YoY %	-20.26%	32.10%	10.45%	-13.64%	-3.64%	-3.97%	-	-
Horiz. %	92.97%	116.59%	88.26%	79.91%	92.53%	96.03%	100.00%	-
Total Cost	14,986,846	15,371,858	15,378,813	15,318,169	15,800,559	16,318,348	17,004,258	-8.08%
YoY %	-2.50%	-0.05%	0.40%	-3.05%	-3.17%	-4.03%	-	-
Horiz. %	88.14%	90.40%	90.44%	90.08%	92.92%	95.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,828,778	5,491,174	5,619,081	5,722,534	5,781,748	5,811,413	6,310,947	-5.16%
YoY %	6.15%	-2.28%	-1.81%	-1.02%	-0.51%	-7.92%	-	-
Horiz. %	92.36%	87.01%	89.04%	90.68%	91.61%	92.08%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	59,087	59,087	59,706	59,706	59,706	59,706	60,265	-1.30%
YoY %	0.00%	-1.04%	0.00%	0.00%	0.00%	-0.93%	-	-
Horiz. %	98.05%	98.05%	99.07%	99.07%	99.07%	99.07%	100.00%	-
Div Payout %	13.78%	22.13%	18.08%	16.43%	17.66%	15.16%	14.21%	-
YoY %	-37.73%	22.40%	10.04%	-6.96%	16.49%	6.69%	-	-
Horiz. %	96.97%	155.74%	127.23%	115.62%	124.28%	106.69%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	5,828,778	5,491,174	5,619,081	5,722,534	5,781,748	5,811,413	6,310,947	-5.16%
YoY %	6.15%	-2.28%	-1.81%	-1.02%	-0.51%	-7.92%	-	-
Horiz. %	92.36%	87.01%	89.04%	90.68%	91.61%	92.08%	100.00%	-
NOSH	443,665	443,665	435,951	435,951	435,951	435,951	435,951	1.17%
YoY %	0.00%	1.77%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.77%	101.77%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	5.65%	3.24%	4.08%	4.53%	3.92%	4.54%	4.70%	-
YoY %	74.38%	-20.59%	-9.93%	15.56%	-13.66%	-3.40%	-	-
Horiz. %	120.21%	68.94%	86.81%	96.38%	83.40%	96.60%	100.00%	-
ROE	7.36%	4.86%	5.88%	6.35%	5.85%	6.78%	6.72%	-
YoY %	51.44%	-17.35%	-7.40%	8.55%	-13.72%	0.89%	-	-
Horiz. %	109.52%	72.32%	87.50%	94.49%	87.05%	100.89%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	4,014.15	4,032.93	4,085.87	4,046.07	4,138.61	4,294.42	4,464.50	-6.84%
YoY %	-0.47%	-1.30%	0.98%	-2.24%	-3.63%	-3.81%	-	-
Horiz. %	89.91%	90.33%	91.52%	90.63%	92.70%	96.19%	100.00%	-
EPS	108.36	67.78	84.16	91.66	85.06	98.93	106.15	1.38%
YoY %	59.87%	-19.46%	-8.18%	7.76%	-14.02%	-6.80%	-	-
Horiz. %	102.08%	63.85%	79.28%	86.35%	80.13%	93.20%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	15.00	15.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	14.73	13.94	14.32	14.43	14.55	14.60	15.79	-4.53%
YoY %	5.67%	-2.65%	-0.76%	-0.82%	-0.34%	-7.54%	-	-
Horiz. %	93.29%	88.28%	90.69%	91.39%	92.15%	92.46%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	3,580.24	3,580.70	3,613.69	3,616.59	3,706.76	3,852.80	4,021.88	-7.46%
YoY %	-0.01%	-0.91%	-0.08%	-2.43%	-3.79%	-4.20%	-	-
Horiz. %	89.02%	89.03%	89.85%	89.92%	92.16%	95.80%	100.00%	-
EPS	96.65	60.18	74.44	81.93	76.19	88.76	95.62	0.71%
YoY %	60.60%	-19.16%	-9.14%	7.53%	-14.16%	-7.17%	-	-
Horiz. %	101.08%	62.94%	77.85%	85.68%	79.68%	92.83%	100.00%	-
DPS	13.32	13.32	13.46	13.46	13.46	13.46	13.58	-1.28%
YoY %	0.00%	-1.04%	0.00%	0.00%	0.00%	-0.88%	-	-
Horiz. %	98.09%	98.09%	99.12%	99.12%	99.12%	99.12%	100.00%	-
NAPS	13.1378	12.3768	12.6651	12.8983	13.0318	13.0986	14.2245	-5.16%
YoY %	6.15%	-2.28%	-1.81%	-1.02%	-0.51%	-7.92%	-	-
Horiz. %	92.36%	87.01%	89.04%	90.68%	91.62%	92.08%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	14.50	12.18	17.44	15.68	16.70	16.98	16.68	-
P/RPS	0.36	0.30	0.43	0.39	0.40	0.40	0.37	-1.81%
YoY %	20.00%	-30.23%	10.26%	-2.50%	0.00%	8.11%	-	-
Horiz. %	97.30%	81.08%	116.22%	105.41%	108.11%	108.11%	100.00%	-
P/EPS	13.38	17.97	20.72	17.11	19.63	17.16	15.71	-10.15%
YoY %	-25.54%	-13.27%	21.10%	-12.84%	14.39%	9.23%	-	-
Horiz. %	85.17%	114.39%	131.89%	108.91%	124.95%	109.23%	100.00%	-
EY	7.47	5.56	4.83	5.85	5.09	5.83	6.36	11.33%
YoY %	34.35%	15.11%	-17.44%	14.93%	-12.69%	-8.33%	-	-
Horiz. %	117.45%	87.42%	75.94%	91.98%	80.03%	91.67%	100.00%	-
DY	1.03	1.23	0.86	0.96	0.90	0.88	0.90	9.42%
YoY %	-16.26%	43.02%	-10.42%	6.67%	2.27%	-2.22%	-	-
Horiz. %	114.44%	136.67%	95.56%	106.67%	100.00%	97.78%	100.00%	-
P/NAPS	0.98	0.87	1.22	1.09	1.15	1.16	1.06	-5.10%
YoY %	12.64%	-28.69%	11.93%	-5.22%	-0.86%	9.43%	-	-
Horiz. %	92.45%	82.08%	115.09%	102.83%	108.49%	109.43%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	27/05/20	17/02/20	19/11/19	20/08/19	15/05/19	18/02/19	-
Price	14.78	14.10	16.22	15.40	16.00	16.80	17.22	-
P/RPS	0.37	0.35	0.40	0.38	0.39	0.39	0.39	-3.45%
YoY %	5.71%	-12.50%	5.26%	-2.56%	0.00%	0.00%	-	-
Horiz. %	94.87%	89.74%	102.56%	97.44%	100.00%	100.00%	100.00%	-
P/EPS	13.64	20.80	19.27	16.80	18.81	16.98	16.22	-10.91%
YoY %	-34.42%	7.94%	14.70%	-10.69%	10.78%	4.69%	-	-
Horiz. %	84.09%	128.24%	118.80%	103.58%	115.97%	104.69%	100.00%	-
EY	7.33	4.81	5.19	5.95	5.32	5.89	6.16	12.30%
YoY %	52.39%	-7.32%	-12.77%	11.84%	-9.68%	-4.38%	-	-
Horiz. %	118.99%	78.08%	84.25%	96.59%	86.36%	95.62%	100.00%	-
DY	1.01	1.06	0.92	0.97	0.94	0.89	0.87	10.46%
YoY %	-4.72%	15.22%	-5.15%	3.19%	5.62%	2.30%	-	-
Horiz. %	116.09%	121.84%	105.75%	111.49%	108.05%	102.30%	100.00%	-
P/NAPS	1.00	1.01	1.13	1.07	1.10	1.15	1.09	-5.58%
YoY %	-0.99%	-10.62%	5.61%	-2.73%	-4.35%	5.50%	-	-
Horiz. %	91.74%	92.66%	103.67%	98.17%	100.92%	105.50%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 10:50:00

EMA 5

5 Mins

BUY

2024-07-05 10:45:00

ADX

5 Mins

BUY

2024-07-05 10:15:00

EMA 5

5 Mins

SELL

2024-07-05 09:55:00

ADX

5 Mins

SELL

2024-07-05 09:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

135,902,800

HSI-HWW

0.235

+0.02

91,542,100

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.255

+0.025

75,979,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,357,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

67,746,300

HSI-HWE

0.13

+0.015

66,973,400

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.44

+0.26

8,485,100

KLK

20.32

+0.24

247,800

IJM-C76

0.725

+0.165

96,000

KSENG

6.32

+0.15

191,400

NPC

1.80

+0.15

200

YBS

0.92

+0.135

30,247,500

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

651,200

SUNCON

4.24

+0.11

2,448,600

More gainer Stocks

MPI

39.44

-0.26

102,100

TOYOVEN

0.88

-0.18

10,689,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.57

-0.11

21,180,600

YTLPOWR

5.22

-0.10

7,552,800

CARLSBG

18.66

-0.10

68,800

HSI-HWX

0.665

-0.10

5,000

THETA

1.80

-0.09

3,626,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More