[BKAWAN] YoY Cumulative 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- -69.68%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,436,065 4,206,104 4,218,999 5,341,646 5,629,920 4,450,259 3,214,547 5.50%
PBT 524,950 296,752 362,830 486,760 513,803 938,661 318,274 8.68%
Tax -92,510 -79,365 -71,904 -109,605 -104,285 -88,368 -71,472 4.38%
NP 432,440 217,387 290,926 377,155 409,518 850,293 246,802 9.78%
-
NP to SH 191,351 103,432 136,667 177,899 197,543 387,526 116,954 8.54%
-
Tax Rate 17.62% 26.74% 19.82% 22.52% 20.30% 9.41% 22.46% -
Total Cost 4,003,625 3,988,717 3,928,073 4,964,491 5,220,402 3,599,966 2,967,745 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 3.21% 1.84% 2.17% 2.68% 3.06% 6.52% 2.40% -
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 1,116.70 1,071.91 1,055.59 1,327.37 1,389.82 1,095.32 786.91 6.00%
EPS 48.20 26.36 34.19 44.21 48.77 95.38 28.63 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 999.87 948.03 950.94 1,203.98 1,268.95 1,003.07 724.54 5.50%
EPS 43.13 23.31 30.80 40.10 44.53 87.35 26.36 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 1.60 1.63 1.58 1.48 1.32 1.60 2.20 -5.16%
P/EPS 37.16 66.16 48.78 44.34 37.73 18.35 60.57 -7.81%
EY 2.69 1.51 2.05 2.26 2.65 5.45 1.65 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 1.57 1.51 1.63 1.47 1.42 1.63 2.38 -6.69%
P/EPS 36.33 61.53 50.36 44.07 40.60 18.66 65.39 -9.32%
EY 2.75 1.63 1.99 2.27 2.46 5.36 1.53 10.25%
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