[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

995

HLIND

HONG LEONG INDUSTRIES BHD

952

GENTING

GENTING BHD

324

ARMADA

BUMI ARMADA BERHAD

284

YTLPOWR

YTL POWER INTERNATIONAL BHD

270

JCY

JCY INTERNATIONAL BERHAD

264

SALCON

SALCON BHD

257

SAPNRG

SAPURA ENERGY BERHAD

208

TSH

TSH RESOURCES BHD

187

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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