[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -19.15%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 18,324,018 16,278,650 16,597,168 20,342,728 22,467,710 16,529,418 12,748,354 6.22%
PBT 2,430,640 810,912 1,163,154 1,618,410 1,903,008 2,414,298 1,278,164 11.29%
Tax -460,494 -321,840 -248,148 -402,538 -413,674 -302,258 -292,020 7.87%
NP 1,970,146 489,072 915,006 1,215,872 1,489,334 2,112,040 986,144 12.21%
-
NP to SH 904,864 238,904 431,944 575,302 721,716 963,922 475,692 11.30%
-
Tax Rate 18.95% 39.69% 21.33% 24.87% 21.74% 12.52% 22.85% -
Total Cost 16,353,872 15,789,578 15,682,162 19,126,856 20,978,376 14,417,378 11,762,210 5.64%
-
Net Worth 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 3.67%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 158,662 118,174 119,412 120,531 121,447 121,809 122,432 4.41%
Div Payout % 17.53% 49.47% 27.65% 20.95% 16.83% 12.64% 25.74% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 3.67%
NOSH 443,665 443,665 435,951 435,951 435,951 406,032 408,109 1.40%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.75% 3.00% 5.51% 5.98% 6.63% 12.78% 7.74% -
ROE 14.68% 4.35% 7.43% 9.02% 10.88% 16.86% 9.59% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4,619.62 4,132.53 4,169.70 5,063.25 5,549.97 4,070.96 3,123.76 6.73%
EPS 228.12 60.64 108.52 143.20 178.28 237.40 116.56 11.82%
DPS 40.00 30.00 30.00 30.00 30.00 30.00 30.00 4.90%
NAPS 15.54 13.94 14.60 15.87 16.38 14.08 12.16 4.16%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4,130.14 3,669.12 3,740.92 4,585.15 5,064.11 3,725.65 2,873.41 6.22%
EPS 203.95 53.85 97.36 129.67 162.67 217.26 107.22 11.30%
DPS 35.76 26.64 26.91 27.17 27.37 27.46 27.60 4.40%
NAPS 13.8934 12.3768 13.0986 14.3714 14.946 12.8857 11.1855 3.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 17.80 12.18 16.98 18.10 19.38 18.30 18.24 -
P/RPS 0.39 0.29 0.41 0.36 0.35 0.45 0.58 -6.39%
P/EPS 7.80 20.08 15.65 12.64 10.87 7.71 15.65 -10.94%
EY 12.82 4.98 6.39 7.91 9.20 12.97 6.39 12.29%
DY 2.25 2.46 1.77 1.66 1.55 1.64 1.64 5.40%
P/NAPS 1.15 0.87 1.16 1.14 1.18 1.30 1.50 -4.32%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 -
Price 19.00 14.10 16.80 18.40 18.40 17.62 18.18 -
P/RPS 0.41 0.34 0.40 0.36 0.33 0.43 0.58 -5.61%
P/EPS 8.33 23.25 15.48 12.85 10.32 7.42 15.60 -9.92%
EY 12.01 4.30 6.46 7.78 9.69 13.47 6.41 11.02%
DY 2.11 2.13 1.79 1.63 1.63 1.70 1.65 4.17%
P/NAPS 1.22 1.01 1.15 1.16 1.12 1.25 1.50 -3.38%

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