[BKAWAN] QoQ TTM 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- -3.35%

YoY- -10.73%

Quarter Report

BKB FY2018 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	18,966,357	19,945,581	20,485,831	21,260,048	21,548,322	20,907,819	19,938,397	-3.27%
YoY %	-4.91%	-2.64%	-3.64%	-1.34%	3.06%	4.86%	-	-
Horiz. %	95.12%	100.04%	102.75%	106.63%	108.07%	104.86%	100.00%	-
PBT	1,276,705	1,500,706	1,479,832	1,595,088	1,622,131	1,457,466	1,566,941	-12.75%
YoY %	-14.93%	1.41%	-7.23%	-1.67%	11.30%	-6.99%	-	-
Horiz. %	81.48%	95.77%	94.44%	101.80%	103.52%	93.01%	100.00%	-
Tax	-351,024	-403,146	-417,840	-428,728	-423,408	-135,546	-101,399	128.66%
YoY %	12.93%	3.52%	2.54%	-1.26%	-212.37%	-33.68%	-	-
Horiz. %	346.18%	397.58%	412.08%	422.81%	417.57%	133.68%	100.00%	-
NP	925,681	1,097,560	1,061,992	1,166,360	1,198,723	1,321,920	1,465,542	-26.36%
YoY %	-15.66%	3.35%	-8.95%	-2.70%	-9.32%	-9.80%	-	-
Horiz. %	63.16%	74.89%	72.46%	79.59%	81.79%	90.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	465,476	539,248	513,439	567,002	586,646	636,371	704,065	-24.08%
YoY %	-13.68%	5.03%	-9.45%	-3.35%	-7.81%	-9.61%	-	-
Horiz. %	66.11%	76.59%	72.92%	80.53%	83.32%	90.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.49%	26.86%	28.24%	26.88%	26.10%	9.30%	6.47%	-
YoY %	2.35%	-4.89%	5.06%	2.99%	180.65%	43.74%	-	-
Horiz. %	424.88%	415.15%	436.48%	415.46%	403.40%	143.74%	100.00%	-
Total Cost	18,040,676	18,848,021	19,423,839	20,093,688	20,349,599	19,585,899	18,472,855	-1.56%
YoY %	-4.28%	-2.96%	-3.33%	-1.26%	3.90%	6.03%	-	-
Horiz. %	97.66%	102.03%	105.15%	108.77%	110.16%	106.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.63%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	60,265	242,111	242,111	242,569	242,569	223,002	223,002	-58.16%
YoY %	-75.11%	0.00%	-0.19%	0.00%	8.77%	0.00%	-	-
Horiz. %	27.02%	108.57%	108.57%	108.77%	108.77%	100.00%	100.00%	-
Div Payout %	12.95%	44.90%	47.15%	42.78%	41.35%	35.04%	31.67%	-
YoY %	-71.16%	-4.77%	10.22%	3.46%	18.01%	10.64%	-	-
Horiz. %	40.89%	141.77%	148.88%	135.08%	130.57%	110.64%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
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%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.63%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-
NOSH	435,951	435,951	435,951	435,951	435,951	435,951	435,951	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	4.88%	5.50%	5.18%	5.49%	5.56%	6.32%	7.35%	-
YoY %	-11.27%	6.18%	-5.65%	-1.26%	-12.03%	-14.01%	-	-
Horiz. %	66.39%	74.83%	70.48%	74.69%	75.65%	85.99%	100.00%	-
ROE	7.06%	8.30%	8.05%	8.54%	8.73%	9.62%	10.62%	-
YoY %	-14.94%	3.11%	-5.74%	-2.18%	-9.25%	-9.42%	-	-
Horiz. %	66.48%	78.15%	75.80%	80.41%	82.20%	90.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	4,727.03	4,968.68	5,098.87	5,283.01	5,332.40	5,169.46	4,925.18	-2.69%
YoY %	-4.86%	-2.55%	-3.49%	-0.93%	3.15%	4.96%	-	-
Horiz. %	95.98%	100.88%	103.53%	107.27%	108.27%	104.96%	100.00%	-
EPS	116.01	134.33	127.79	140.90	145.17	157.34	173.92	-23.63%
YoY %	-13.64%	5.12%	-9.30%	-2.94%	-7.73%	-9.53%	-	-
Horiz. %	66.70%	77.24%	73.48%	81.01%	83.47%	90.47%	100.00%	-
DPS	15.00	60.00	60.00	60.00	60.00	55.00	55.00	-57.91%
YoY %	-75.00%	0.00%	0.00%	0.00%	9.09%	0.00%	-	-
Horiz. %	27.27%	109.09%	109.09%	109.09%	109.09%	100.00%	100.00%	-
NAPS	16.44	16.18	15.87	16.49	16.63	16.35	16.38	0.24%
YoY %	1.61%	1.95%	-3.76%	-0.84%	1.71%	-0.18%	-	-
Horiz. %	100.37%	98.78%	96.89%	100.67%	101.53%	99.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	4,274.92	4,495.63	4,617.40	4,791.91	4,856.88	4,712.51	4,494.01	-3.27%
YoY %	-4.91%	-2.64%	-3.64%	-1.34%	3.06%	4.86%	-	-
Horiz. %	95.12%	100.04%	102.75%	106.63%	108.07%	104.86%	100.00%	-
EPS	104.92	121.54	115.73	127.80	132.23	143.43	158.69	-24.08%
YoY %	-13.67%	5.02%	-9.44%	-3.35%	-7.81%	-9.62%	-	-
Horiz. %	66.12%	76.59%	72.93%	80.53%	83.33%	90.38%	100.00%	-
DPS	13.58	54.57	54.57	54.67	54.67	50.26	50.26	-58.17%
YoY %	-75.11%	0.00%	-0.18%	0.00%	8.77%	0.00%	-	-
Horiz. %	27.02%	108.58%	108.58%	108.77%	108.77%	100.00%	100.00%	-
NAPS	14.8676	14.6396	14.3714	14.9571	15.147	14.9048	14.946	-0.34%
YoY %	1.56%	1.87%	-3.92%	-1.25%	1.62%	-0.28%	-	-
Horiz. %	99.48%	97.95%	96.16%	100.07%	101.34%	99.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.36	0.36	0.35	0.37	0.36	0.37	0.39	-5.19%
YoY %	0.00%	2.86%	-5.41%	2.78%	-2.70%	-5.13%	-	-
Horiz. %	92.31%	92.31%	89.74%	94.87%	92.31%	94.87%	100.00%	-
P/EPS	14.65	13.33	14.16	13.91	13.17	12.01	11.14	20.01%
YoY %	9.90%	-5.86%	1.80%	5.62%	9.66%	7.81%	-	-
Horiz. %	131.51%	119.66%	127.11%	124.87%	118.22%	107.81%	100.00%	-
EY	6.82	7.50	7.06	7.19	7.59	8.33	8.97	-16.68%
YoY %	-9.07%	6.23%	-1.81%	-5.27%	-8.88%	-7.13%	-	-
Horiz. %	76.03%	83.61%	78.71%	80.16%	84.62%	92.87%	100.00%	-
DY	0.88	3.35	3.31	3.06	3.14	2.91	2.84	-54.17%
YoY %	-73.73%	1.21%	8.17%	-2.55%	7.90%	2.46%	-	-
Horiz. %	30.99%	117.96%	116.55%	107.75%	110.56%	102.46%	100.00%	-
P/NAPS	1.03	1.11	1.14	1.19	1.15	1.16	1.18	-8.65%
YoY %	-7.21%	-2.63%	-4.20%	3.48%	-0.86%	-1.69%	-	-
Horiz. %	87.29%	94.07%	96.61%	100.85%	97.46%	98.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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	0.36	0.35	0.36	0.37	0.37	0.37	0.37	-1.80%
YoY %	2.86%	-2.78%	-2.70%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.30%	94.59%	97.30%	100.00%	100.00%	100.00%	100.00%	-
P/EPS	14.53	12.86	14.40	13.83	13.64	12.08	10.58	23.52%
YoY %	12.99%	-10.69%	4.12%	1.39%	12.91%	14.18%	-	-
Horiz. %	137.33%	121.55%	136.11%	130.72%	128.92%	114.18%	100.00%	-
EY	6.88	7.77	6.95	7.23	7.33	8.28	9.45	-19.05%
YoY %	-11.45%	11.80%	-3.87%	-1.36%	-11.47%	-12.38%	-	-
Horiz. %	72.80%	82.22%	73.54%	76.51%	77.57%	87.62%	100.00%	-
DY	0.89	3.47	3.26	3.08	3.03	2.89	2.99	-55.38%
YoY %	-74.35%	6.44%	5.84%	1.65%	4.84%	-3.34%	-	-
Horiz. %	29.77%	116.05%	109.03%	103.01%	101.34%	96.66%	100.00%	-
P/NAPS	1.03	1.07	1.16	1.18	1.19	1.16	1.12	-5.42%
YoY %	-3.74%	-7.76%	-1.69%	-0.84%	2.59%	3.57%	-	-
Horiz. %	91.96%	95.54%	103.57%	105.36%	106.25%	103.57%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos