[BKAWAN] QoQ TTM Result on 31-Dec-2018 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

31-Dec-2018 [#1]

Profit Trend

QoQ- -8.86%

YoY- -25.18%

Quarter Report

BKB FY2019 Q1 QR_BURSA.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	16,045,591	16,445,627	17,093,577	17,843,710	18,966,357	19,945,581	20,485,831	-15.01%
YoY %	-2.43%	-3.79%	-4.20%	-5.92%	-4.91%	-2.64%	-	-
Horiz. %	78.33%	80.28%	83.44%	87.10%	92.58%	97.36%	100.00%	-
PBT	929,293	861,833	1,049,058	1,152,775	1,276,705	1,500,706	1,479,832	-26.64%
YoY %	7.83%	-17.85%	-9.00%	-9.71%	-14.93%	1.41%	-	-
Horiz. %	62.80%	58.24%	70.89%	77.90%	86.27%	101.41%	100.00%	-
Tax	-201,871	-216,765	-273,829	-313,323	-351,024	-403,146	-417,840	-38.40%
YoY %	6.87%	20.84%	12.60%	10.74%	12.93%	3.52%	-	-
Horiz. %	48.31%	51.88%	65.53%	74.99%	84.01%	96.48%	100.00%	-
NP	727,422	645,068	775,229	839,452	925,681	1,097,560	1,061,992	-22.27%
YoY %	12.77%	-16.79%	-7.65%	-9.32%	-15.66%	3.35%	-	-
Horiz. %	68.50%	60.74%	73.00%	79.05%	87.16%	103.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	363,482	338,018	393,780	424,244	465,476	539,248	513,439	-20.55%
YoY %	7.53%	-14.16%	-7.18%	-8.86%	-13.68%	5.03%	-	-
Horiz. %	70.79%	65.83%	76.69%	82.63%	90.66%	105.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.72%	25.15%	26.10%	27.18%	27.49%	26.86%	28.24%	-
YoY %	-13.64%	-3.64%	-3.97%	-1.13%	2.35%	-4.89%	-	-
Horiz. %	76.91%	89.06%	92.42%	96.25%	97.34%	95.11%	100.00%	-
Total Cost	15,318,169	15,800,559	16,318,348	17,004,258	18,040,676	18,848,021	19,423,839	-14.62%
YoY %	-3.05%	-3.17%	-4.03%	-5.74%	-4.28%	-2.96%	-	-
Horiz. %	78.86%	81.35%	84.01%	87.54%	92.88%	97.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,722,534	5,781,748	5,811,413	6,310,947	6,596,254	6,495,072	6,376,121	-6.94%
YoY %	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-	-
Horiz. %	89.75%	90.68%	91.14%	98.98%	103.45%	101.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	59,706	59,706	59,706	60,265	60,265	242,111	242,111	-60.64%
YoY %	0.00%	0.00%	-0.93%	0.00%	-75.11%	0.00%	-	-
Horiz. %	24.66%	24.66%	24.66%	24.89%	24.89%	100.00%	100.00%	-
Div Payout %	16.43%	17.66%	15.16%	14.21%	12.95%	44.90%	47.15%	-
YoY %	-6.96%	16.49%	6.69%	9.73%	-71.16%	-4.77%	-	-
Horiz. %	34.85%	37.45%	32.15%	30.14%	27.47%	95.23%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	5,722,534	5,781,748	5,811,413	6,310,947	6,596,254	6,495,072	6,376,121	-6.94%
YoY %	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-	-
Horiz. %	89.75%	90.68%	91.14%	98.98%	103.45%	101.87%	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	4.53%	3.92%	4.54%	4.70%	4.88%	5.50%	5.18%	-
YoY %	15.56%	-13.66%	-3.40%	-3.69%	-11.27%	6.18%	-	-
Horiz. %	87.45%	75.68%	87.64%	90.73%	94.21%	106.18%	100.00%	-
ROE	6.35%	5.85%	6.78%	6.72%	7.06%	8.30%	8.05%	-
YoY %	8.55%	-13.72%	0.89%	-4.82%	-14.94%	3.11%	-	-
Horiz. %	78.88%	72.67%	84.22%	83.48%	87.70%	103.11%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	4,046.07	4,138.61	4,294.42	4,464.50	4,727.03	4,968.68	5,098.87	-14.27%
YoY %	-2.24%	-3.63%	-3.81%	-5.55%	-4.86%	-2.55%	-	-
Horiz. %	79.35%	81.17%	84.22%	87.56%	92.71%	97.45%	100.00%	-
EPS	91.66	85.06	98.93	106.15	116.01	134.33	127.79	-19.85%
YoY %	7.76%	-14.02%	-6.80%	-8.50%	-13.64%	5.12%	-	-
Horiz. %	71.73%	66.56%	77.42%	83.07%	90.78%	105.12%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	60.00	60.00	-60.28%
YoY %	0.00%	0.00%	0.00%	0.00%	-75.00%	0.00%	-	-
Horiz. %	25.00%	25.00%	25.00%	25.00%	25.00%	100.00%	100.00%	-
NAPS	14.43	14.55	14.60	15.79	16.44	16.18	15.87	-6.13%
YoY %	-0.82%	-0.34%	-7.54%	-3.95%	1.61%	1.95%	-	-
Horiz. %	90.93%	91.68%	92.00%	99.50%	103.59%	101.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	3,616.59	3,706.76	3,852.80	4,021.88	4,274.92	4,495.63	4,617.40	-15.01%
YoY %	-2.43%	-3.79%	-4.20%	-5.92%	-4.91%	-2.64%	-	-
Horiz. %	78.33%	80.28%	83.44%	87.10%	92.58%	97.36%	100.00%	-
EPS	81.93	76.19	88.76	95.62	104.92	121.54	115.73	-20.55%
YoY %	7.53%	-14.16%	-7.17%	-8.86%	-13.67%	5.02%	-	-
Horiz. %	70.79%	65.83%	76.70%	82.62%	90.66%	105.02%	100.00%	-
DPS	13.46	13.46	13.46	13.58	13.58	54.57	54.57	-60.63%
YoY %	0.00%	0.00%	-0.88%	0.00%	-75.11%	0.00%	-	-
Horiz. %	24.67%	24.67%	24.67%	24.89%	24.89%	100.00%	100.00%	-
NAPS	12.8983	13.0318	13.0986	14.2245	14.8676	14.6396	14.3714	-6.94%
YoY %	-1.02%	-0.51%	-7.92%	-4.33%	1.56%	1.87%	-	-
Horiz. %	89.75%	90.68%	91.14%	98.98%	103.45%	101.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	15.68	16.70	16.98	16.68	17.00	17.90	18.10	-
P/RPS	0.39	0.40	0.40	0.37	0.36	0.36	0.35	7.47%
YoY %	-2.50%	0.00%	8.11%	2.78%	0.00%	2.86%	-	-
Horiz. %	111.43%	114.29%	114.29%	105.71%	102.86%	102.86%	100.00%	-
P/EPS	17.11	19.63	17.16	15.71	14.65	13.33	14.16	13.43%
YoY %	-12.84%	14.39%	9.23%	7.24%	9.90%	-5.86%	-	-
Horiz. %	120.83%	138.63%	121.19%	110.95%	103.46%	94.14%	100.00%	-
EY	5.85	5.09	5.83	6.36	6.82	7.50	7.06	-11.76%
YoY %	14.93%	-12.69%	-8.33%	-6.74%	-9.07%	6.23%	-	-
Horiz. %	82.86%	72.10%	82.58%	90.08%	96.60%	106.23%	100.00%	-
DY	0.96	0.90	0.88	0.90	0.88	3.35	3.31	-56.15%
YoY %	6.67%	2.27%	-2.22%	2.27%	-73.73%	1.21%	-	-
Horiz. %	29.00%	27.19%	26.59%	27.19%	26.59%	101.21%	100.00%	-
P/NAPS	1.09	1.15	1.16	1.06	1.03	1.11	1.14	-2.94%
YoY %	-5.22%	-0.86%	9.43%	2.91%	-7.21%	-2.63%	-	-
Horiz. %	95.61%	100.88%	101.75%	92.98%	90.35%	97.37%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	19/11/19	20/08/19	15/05/19	18/02/19	14/11/18	14/08/18	16/05/18	-
Price	15.40	16.00	16.80	17.22	16.86	17.28	18.40	-
P/RPS	0.38	0.39	0.39	0.39	0.36	0.35	0.36	3.66%
YoY %	-2.56%	0.00%	0.00%	8.33%	2.86%	-2.78%	-	-
Horiz. %	105.56%	108.33%	108.33%	108.33%	100.00%	97.22%	100.00%	-
P/EPS	16.80	18.81	16.98	16.22	14.53	12.86	14.40	10.81%
YoY %	-10.69%	10.78%	4.69%	11.63%	12.99%	-10.69%	-	-
Horiz. %	116.67%	130.62%	117.92%	112.64%	100.90%	89.31%	100.00%	-
EY	5.95	5.32	5.89	6.16	6.88	7.77	6.95	-9.82%
YoY %	11.84%	-9.68%	-4.38%	-10.47%	-11.45%	11.80%	-	-
Horiz. %	85.61%	76.55%	84.75%	88.63%	98.99%	111.80%	100.00%	-
DY	0.97	0.94	0.89	0.87	0.89	3.47	3.26	-55.39%
YoY %	3.19%	5.62%	2.30%	-2.25%	-74.35%	6.44%	-	-
Horiz. %	29.75%	28.83%	27.30%	26.69%	27.30%	106.44%	100.00%	-
P/NAPS	1.07	1.10	1.15	1.09	1.03	1.07	1.16	-5.23%
YoY %	-2.73%	-4.35%	5.50%	5.83%	-3.74%	-7.76%	-	-
Horiz. %	92.24%	94.83%	99.14%	93.97%	88.79%	92.24%	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