[BKAWAN] YoY Annualized Quarter 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- -8.63%

YoY- -10.73%

Quarter Report

BKB FY2018 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	19,415,096	15,949,293	16,164,345	19,525,318	21,662,306	16,410,882	13,351,073	6.43%
YoY %	21.73%	-1.33%	-17.21%	-9.87%	32.00%	22.92%	-	-
Horiz. %	145.42%	119.46%	121.07%	146.25%	162.25%	122.92%	100.00%	-
PBT	2,925,856	1,246,429	884,341	1,437,478	1,599,378	2,086,205	1,298,690	14.48%
YoY %	134.74%	40.94%	-38.48%	-10.12%	-23.34%	60.64%	-	-
Horiz. %	225.29%	95.98%	68.09%	110.69%	123.15%	160.64%	100.00%	-
Tax	-484,197	-329,604	-194,202	-373,214	-400,230	-280,424	-276,905	9.75%
YoY %	-46.90%	-69.72%	47.96%	6.75%	-42.72%	-1.27%	-	-
Horiz. %	174.86%	119.03%	70.13%	134.78%	144.54%	101.27%	100.00%	-
NP	2,441,658	916,825	690,138	1,064,264	1,199,148	1,805,781	1,021,785	15.61%
YoY %	166.32%	32.85%	-35.15%	-11.25%	-33.59%	76.73%	-	-
Horiz. %	238.96%	89.73%	67.54%	104.16%	117.36%	176.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,118,529	442,806	355,730	525,652	588,849	840,578	492,677	14.62%
YoY %	152.60%	24.48%	-32.33%	-10.73%	-29.95%	70.61%	-	-
Horiz. %	227.03%	89.88%	72.20%	106.69%	119.52%	170.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.55%	26.44%	21.96%	25.96%	25.02%	13.44%	21.32%	-
YoY %	-37.41%	20.40%	-15.41%	3.76%	86.16%	-36.96%	-	-
Horiz. %	77.63%	124.02%	103.00%	121.76%	117.35%	63.04%	100.00%	-
Total Cost	16,973,437	15,032,468	15,474,206	18,461,054	20,463,158	14,605,101	12,329,288	5.46%
YoY %	12.91%	-2.85%	-16.18%	-9.78%	40.11%	18.46%	-	-
Horiz. %	137.67%	121.92%	125.51%	149.73%	165.97%	118.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	5,755,201	5,176,130	3.71%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.19%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.48%	127.75%	111.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	105,693	79,141	79,474	80,285	80,889	81,173	81,578	4.40%
YoY %	33.55%	-0.42%	-1.01%	-0.75%	-0.35%	-0.50%	-	-
Horiz. %	129.56%	97.01%	97.42%	98.42%	99.16%	99.50%	100.00%	-
Div Payout %	9.45%	17.87%	22.34%	15.27%	13.74%	9.66%	16.56%	-
YoY %	-47.12%	-20.01%	46.30%	11.14%	42.24%	-41.67%	-	-
Horiz. %	57.07%	107.91%	134.90%	92.21%	82.97%	58.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	5,755,201	5,176,130	3.71%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.19%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.48%	127.75%	111.19%	100.00%	-
NOSH	443,665	443,665	435,951	435,951	435,951	405,867	407,890	1.40%
YoY %	0.00%	1.77%	0.00%	0.00%	7.41%	-0.50%	-	-
Horiz. %	108.77%	108.77%	106.88%	106.88%	106.88%	99.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.58%	5.75%	4.27%	5.45%	5.54%	11.00%	7.65%	-
YoY %	118.78%	34.66%	-21.65%	-1.62%	-49.64%	43.79%	-	-
Horiz. %	164.44%	75.16%	55.82%	71.24%	72.42%	143.79%	100.00%	-
ROE	17.35%	7.60%	6.15%	8.09%	8.90%	14.61%	9.52%	-
YoY %	128.29%	23.58%	-23.98%	-9.10%	-39.08%	53.47%	-	-
Horiz. %	182.25%	79.83%	64.60%	84.98%	93.49%	153.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	4,898.47	4,030.57	4,067.82	4,863.99	5,356.00	4,043.41	3,273.20	6.94%
YoY %	21.53%	-0.92%	-16.37%	-9.19%	32.46%	23.53%	-	-
Horiz. %	149.65%	123.14%	124.28%	148.60%	163.63%	123.53%	100.00%	-
EPS	282.21	111.91	89.52	130.95	145.59	207.11	120.79	15.17%
YoY %	152.18%	25.01%	-31.64%	-10.06%	-29.70%	71.46%	-	-
Horiz. %	233.64%	92.65%	74.11%	108.41%	120.53%	171.46%	100.00%	-
DPS	26.67	20.00	20.00	20.00	20.00	20.00	20.00	4.90%
YoY %	33.35%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.35%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	16.2624	14.73	14.55	16.18	16.35	14.18	12.69	4.21%
YoY %	10.40%	1.24%	-10.07%	-1.04%	15.30%	11.74%	-	-
Horiz. %	128.15%	116.08%	114.66%	127.50%	128.84%	111.74%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 435,951
RPS	4,941.95	4,059.76	4,114.50	4,970.01	5,513.96	4,177.26	3,398.41	6.43%
YoY %	21.73%	-1.33%	-17.21%	-9.86%	32.00%	22.92%	-	-
Horiz. %	145.42%	119.46%	121.07%	146.25%	162.25%	122.92%	100.00%	-
EPS	284.71	112.71	90.55	133.80	149.89	213.96	125.41	14.62%
YoY %	152.60%	24.47%	-32.32%	-10.73%	-29.94%	70.61%	-	-
Horiz. %	227.02%	89.87%	72.20%	106.69%	119.52%	170.61%	100.00%	-
DPS	26.90	20.14	20.23	20.44	20.59	20.66	20.77	4.40%
YoY %	33.57%	-0.44%	-1.03%	-0.73%	-0.34%	-0.53%	-	-
Horiz. %	129.51%	96.97%	97.40%	98.41%	99.13%	99.47%	100.00%	-
NAPS	16.4068	14.8367	14.717	16.5327	16.8322	14.6494	13.1754	3.71%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.19%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.48%	127.75%	111.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	19.40	14.50	16.70	17.90	18.90	17.80	18.22	-
P/RPS	0.40	0.36	0.41	0.37	0.35	0.44	0.56	-5.44%
YoY %	11.11%	-12.20%	10.81%	5.71%	-20.45%	-21.43%	-	-
Horiz. %	71.43%	64.29%	73.21%	66.07%	62.50%	78.57%	100.00%	-
P/EPS	6.87	12.96	18.65	13.67	12.98	8.59	15.08	-12.27%
YoY %	-46.99%	-30.51%	36.43%	5.32%	51.11%	-43.04%	-	-
Horiz. %	45.56%	85.94%	123.67%	90.65%	86.07%	56.96%	100.00%	-
EY	14.55	7.72	5.36	7.32	7.70	11.64	6.63	13.98%
YoY %	88.47%	44.03%	-26.78%	-4.94%	-33.85%	75.57%	-	-
Horiz. %	219.46%	116.44%	80.84%	110.41%	116.14%	175.57%	100.00%	-
DY	1.37	1.38	1.20	1.12	1.06	1.12	1.10	3.72%
YoY %	-0.72%	15.00%	7.14%	5.66%	-5.36%	1.82%	-	-
Horiz. %	124.55%	125.45%	109.09%	101.82%	96.36%	101.82%	100.00%	-
P/NAPS	1.19	0.98	1.15	1.11	1.16	1.26	1.44	-3.12%
YoY %	21.43%	-14.78%	3.60%	-4.31%	-7.94%	-12.50%	-	-
Horiz. %	82.64%	68.06%	79.86%	77.08%	80.56%	87.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	17/08/16	19/08/15	-
Price	20.10	14.78	16.00	17.28	19.00	17.96	17.82	-
P/RPS	0.41	0.37	0.39	0.36	0.35	0.44	0.54	-4.48%
YoY %	10.81%	-5.13%	8.33%	2.86%	-20.45%	-18.52%	-	-
Horiz. %	75.93%	68.52%	72.22%	66.67%	64.81%	81.48%	100.00%	-
P/EPS	7.12	13.21	17.87	13.20	13.05	8.67	14.75	-11.42%
YoY %	-46.10%	-26.08%	35.38%	1.15%	50.52%	-41.22%	-	-
Horiz. %	48.27%	89.56%	121.15%	89.49%	88.47%	58.78%	100.00%	-
EY	14.04	7.57	5.60	7.58	7.66	11.53	6.78	12.88%
YoY %	85.47%	35.18%	-26.12%	-1.04%	-33.56%	70.06%	-	-
Horiz. %	207.08%	111.65%	82.60%	111.80%	112.98%	170.06%	100.00%	-
DY	1.33	1.35	1.25	1.16	1.05	1.11	1.12	2.90%
YoY %	-1.48%	8.00%	7.76%	10.48%	-5.41%	-0.89%	-	-
Horiz. %	118.75%	120.54%	111.61%	103.57%	93.75%	99.11%	100.00%	-
P/NAPS	1.24	1.00	1.10	1.07	1.16	1.27	1.40	-2.00%
YoY %	24.00%	-9.09%	2.80%	-7.76%	-8.66%	-9.29%	-	-
Horiz. %	88.57%	71.43%	78.57%	76.43%	82.86%	90.71%	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