[BKAWAN] YoY Annualized Quarter 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- 21.3%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 17,744,260 16,824,416 16,875,996 21,366,584 22,519,680 17,801,036 12,858,188 5.50%
PBT 2,099,800 1,187,008 1,451,320 1,947,040 2,055,212 3,754,644 1,273,096 8.68%
Tax -370,040 -317,460 -287,616 -438,420 -417,140 -353,472 -285,888 4.38%
NP 1,729,760 869,548 1,163,704 1,508,620 1,638,072 3,401,172 987,208 9.78%
-
NP to SH 765,404 413,728 546,668 711,596 790,172 1,550,104 467,816 8.54%
-
Tax Rate 17.62% 26.74% 19.82% 22.52% 20.30% 9.41% 22.46% -
Total Cost 16,014,500 15,954,868 15,712,292 19,857,964 20,881,608 14,399,864 11,870,980 5.11%
-
Net Worth 5,966,635 5,619,081 6,310,947 6,635,955 6,452,988 5,944,124 4,869,338 3.44%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 5,966,635 5,619,081 6,310,947 6,635,955 6,452,988 5,944,124 4,869,338 3.44%
NOSH 443,665 435,951 435,951 435,951 435,951 406,296 408,501 1.38%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.75% 5.17% 6.90% 7.06% 7.27% 19.11% 7.68% -
ROE 12.83% 7.36% 8.66% 10.72% 12.25% 26.08% 9.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4,466.82 4,287.63 4,222.38 5,309.48 5,559.26 4,381.29 3,147.65 6.00%
EPS 192.80 105.44 136.76 176.84 195.08 381.52 114.52 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.02 14.32 15.79 16.49 15.93 14.63 11.92 3.92%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3,999.46 3,792.14 3,803.76 4,815.92 5,075.82 4,012.26 2,898.17 5.50%
EPS 172.52 93.25 123.22 160.39 178.10 349.39 105.44 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.4485 12.6651 14.2245 14.9571 14.5447 13.3977 10.9752 3.44%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 17.90 17.44 16.68 19.60 18.40 17.50 17.34 -
P/RPS 0.40 0.41 0.40 0.37 0.33 0.40 0.55 -5.16%
P/EPS 9.29 16.54 12.20 11.08 9.43 4.59 15.14 -7.81%
EY 10.76 6.05 8.20 9.02 10.60 21.80 6.60 8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 1.06 1.19 1.16 1.20 1.45 -3.23%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 17/02/20 18/02/19 12/02/18 14/02/17 17/02/16 16/02/15 -
Price 17.50 16.22 17.22 19.48 19.80 17.80 18.72 -
P/RPS 0.39 0.38 0.41 0.37 0.36 0.41 0.59 -6.66%
P/EPS 9.08 15.38 12.59 11.02 10.15 4.67 16.35 -9.32%
EY 11.01 6.50 7.94 9.08 9.85 21.43 6.12 10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.13 1.09 1.18 1.24 1.22 1.57 -4.77%

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
Post a Comment