[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2017 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -8.66%
YoY- -25.13%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 16,278,650 16,597,168 20,342,728 22,467,710 16,529,418 12,748,354 11,220,298 6.39%
PBT 810,912 1,163,154 1,618,410 1,903,008 2,414,298 1,278,164 1,721,288 -11.77%
Tax -321,840 -248,148 -402,538 -413,674 -302,258 -292,020 -355,052 -1.62%
NP 489,072 915,006 1,215,872 1,489,334 2,112,040 986,144 1,366,236 -15.72%
-
NP to SH 238,904 431,944 575,302 721,716 963,922 475,692 640,378 -15.14%
-
Tax Rate 39.69% 21.33% 24.87% 21.74% 12.52% 22.85% 20.63% -
Total Cost 15,789,578 15,682,162 19,126,856 20,978,376 14,417,378 11,762,210 9,854,062 8.16%
-
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 2.30%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 118,174 119,412 120,531 121,447 121,809 122,432 123,864 -0.77%
Div Payout % 49.47% 27.65% 20.95% 16.83% 12.64% 25.74% 19.34% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 2.30%
NOSH 443,665 435,951 435,951 435,951 406,032 408,109 412,880 1.20%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.00% 5.51% 5.98% 6.63% 12.78% 7.74% 12.18% -
ROE 4.35% 7.43% 9.02% 10.88% 16.86% 9.59% 13.37% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4,132.53 4,169.70 5,063.25 5,549.97 4,070.96 3,123.76 2,717.56 7.22%
EPS 60.64 108.52 143.20 178.28 237.40 116.56 155.10 -14.47%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 13.94 14.60 15.87 16.38 14.08 12.16 11.60 3.10%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4,143.60 4,224.67 5,178.07 5,718.97 4,207.43 3,244.99 2,856.03 6.39%
EPS 60.81 109.95 146.44 183.71 245.36 121.08 163.00 -15.14%
DPS 30.08 30.40 30.68 30.91 31.01 31.16 31.53 -0.78%
NAPS 13.9773 14.7925 16.2299 16.8788 14.552 12.6319 12.1911 2.30%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 12.18 16.98 18.10 19.38 18.30 18.24 19.70 -
P/RPS 0.29 0.41 0.36 0.35 0.45 0.58 0.72 -14.05%
P/EPS 20.08 15.65 12.64 10.87 7.71 15.65 12.70 7.92%
EY 4.98 6.39 7.91 9.20 12.97 6.39 7.87 -7.33%
DY 2.46 1.77 1.66 1.55 1.64 1.64 1.52 8.34%
P/NAPS 0.87 1.16 1.14 1.18 1.30 1.50 1.70 -10.55%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 -
Price 14.10 16.80 18.40 18.40 17.62 18.18 19.78 -
P/RPS 0.34 0.40 0.36 0.33 0.43 0.58 0.73 -11.94%
P/EPS 23.25 15.48 12.85 10.32 7.42 15.60 12.75 10.52%
EY 4.30 6.46 7.78 9.69 13.47 6.41 7.84 -9.51%
DY 2.13 1.79 1.63 1.63 1.70 1.65 1.52 5.77%
P/NAPS 1.01 1.15 1.16 1.12 1.25 1.50 1.71 -8.39%

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