[BKAWAN] YoY Cumulative 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- 37.05%

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
Cumulative Result
Revenue	14,561,322	11,961,970	12,123,259	14,643,989	16,246,730	12,308,162	10,013,305	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	2,194,392	934,822	663,256	1,078,109	1,199,534	1,564,654	974,018	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	-363,148	-247,203	-145,652	-279,911	-300,173	-210,318	-207,679	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	1,831,244	687,619	517,604	798,198	899,361	1,354,336	766,339	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	838,897	332,105	266,798	394,239	441,637	630,434	369,508	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	12,730,078	11,274,351	11,605,655	13,845,791	15,347,369	10,953,826	9,246,966	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	79,270	59,356	59,605	60,213	60,667	60,880	61,183	4.40%
YoY %	33.55%	-0.42%	-1.01%	-0.75%	-0.35%	-0.50%	-	-
Horiz. %	129.56%	97.01%	97.42%	98.41%	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	13.02%	5.70%	4.61%	6.07%	6.68%	10.95%	7.14%	-
YoY %	128.42%	23.64%	-24.05%	-9.13%	-39.00%	53.36%	-	-
Horiz. %	182.35%	79.83%	64.57%	85.01%	93.56%	153.36%	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	3,673.85	3,022.93	3,050.87	3,647.99	4,017.00	3,032.56	2,454.90	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	211.66	83.93	67.14	98.21	109.19	155.33	90.59	15.17%
YoY %	152.19%	25.01%	-31.64%	-10.06%	-29.70%	71.46%	-	-
Horiz. %	233.65%	92.65%	74.11%	108.41%	120.53%	171.46%	100.00%	-
DPS	20.00	15.00	15.00	15.00	15.00	15.00	15.00	4.90%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	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	3,706.46	3,044.82	3,085.88	3,727.51	4,135.47	3,132.94	2,548.80	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	213.53	84.53	67.91	100.35	112.42	160.47	94.06	14.62%
YoY %	152.61%	24.47%	-32.33%	-10.74%	-29.94%	70.60%	-	-
Horiz. %	227.01%	89.87%	72.20%	106.69%	119.52%	170.60%	100.00%	-
DPS	20.18	15.11	15.17	15.33	15.44	15.50	15.57	4.41%
YoY %	33.55%	-0.40%	-1.04%	-0.71%	-0.39%	-0.45%	-	-
Horiz. %	129.61%	97.05%	97.43%	98.46%	99.17%	99.55%	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	0.53	0.48	0.55	0.49	0.47	0.59	0.74	-5.40%
YoY %	10.42%	-12.73%	12.24%	4.26%	-20.34%	-20.27%	-	-
Horiz. %	71.62%	64.86%	74.32%	66.22%	63.51%	79.73%	100.00%	-
P/EPS	9.17	17.28	24.87	18.23	17.31	11.46	20.11	-12.25%
YoY %	-46.93%	-30.52%	36.42%	5.31%	51.05%	-43.01%	-	-
Horiz. %	45.60%	85.93%	123.67%	90.65%	86.08%	56.99%	100.00%	-
EY	10.91	5.79	4.02	5.49	5.78	8.73	4.97	13.98%
YoY %	88.43%	44.03%	-26.78%	-5.02%	-33.79%	75.65%	-	-
Horiz. %	219.52%	116.50%	80.89%	110.46%	116.30%	175.65%	100.00%	-
DY	1.03	1.03	0.90	0.84	0.79	0.84	0.82	3.86%
YoY %	0.00%	14.44%	7.14%	6.33%	-5.95%	2.44%	-	-
Horiz. %	125.61%	125.61%	109.76%	102.44%	96.34%	102.44%	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	0.55	0.49	0.52	0.47	0.47	0.59	0.73	-4.60%
YoY %	12.24%	-5.77%	10.64%	0.00%	-20.34%	-19.18%	-	-
Horiz. %	75.34%	67.12%	71.23%	64.38%	64.38%	80.82%	100.00%	-
P/EPS	9.50	17.61	23.83	17.60	17.40	11.56	19.67	-11.41%
YoY %	-46.05%	-26.10%	35.40%	1.15%	50.52%	-41.23%	-	-
Horiz. %	48.30%	89.53%	121.15%	89.48%	88.46%	58.77%	100.00%	-
EY	10.53	5.68	4.20	5.68	5.75	8.65	5.08	12.90%
YoY %	85.39%	35.24%	-26.06%	-1.22%	-33.53%	70.28%	-	-
Horiz. %	207.28%	111.81%	82.68%	111.81%	113.19%	170.28%	100.00%	-
DY	1.00	1.01	0.94	0.87	0.79	0.84	0.84	2.94%
YoY %	-0.99%	7.45%	8.05%	10.13%	-5.95%	0.00%	-	-
Horiz. %	119.05%	120.24%	111.90%	103.57%	94.05%	100.00%	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