[BKAWAN] YoY Cumulative 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- 61.69%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 9,162,009 8,139,325 8,298,584 10,171,364 11,233,855 8,264,709 6,374,177 6.22%
PBT 1,215,320 405,456 581,577 809,205 951,504 1,207,149 639,082 11.29%
Tax -230,247 -160,920 -124,074 -201,269 -206,837 -151,129 -146,010 7.87%
NP 985,073 244,536 457,503 607,936 744,667 1,056,020 493,072 12.21%
-
NP to SH 452,432 119,452 215,972 287,651 360,858 481,961 237,846 11.30%
-
Tax Rate 18.95% 39.69% 21.33% 24.87% 21.74% 12.52% 22.85% -
Total Cost 8,176,936 7,894,789 7,841,081 9,563,428 10,489,188 7,208,689 5,881,105 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 79,331 59,087 59,706 60,265 60,723 60,904 61,216 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 7.34% 2.18% 3.72% 4.51% 5.44% 8.43% 4.79% -
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 2,309.81 2,066.26 2,084.85 2,531.63 2,774.98 2,035.48 1,561.88 6.73%
EPS 114.06 30.32 54.26 71.60 89.14 118.70 58.28 11.82%
DPS 20.00 15.00 15.00 15.00 15.00 15.00 15.00 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 2,065.07 1,834.56 1,870.46 2,292.57 2,532.05 1,862.82 1,436.71 6.22%
EPS 101.98 26.92 48.68 64.84 81.34 108.63 53.61 11.30%
DPS 17.88 13.32 13.46 13.58 13.69 13.73 13.80 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 0.77 0.59 0.81 0.71 0.70 0.90 1.17 -6.72%
P/EPS 15.61 40.17 31.29 25.28 21.74 15.42 31.30 -10.93%
EY 6.41 2.49 3.20 3.96 4.60 6.49 3.20 12.26%
DY 1.12 1.23 0.88 0.83 0.77 0.82 0.82 5.32%
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 0.82 0.68 0.81 0.73 0.66 0.87 1.16 -5.61%
P/EPS 16.66 46.50 30.96 25.70 20.64 14.84 31.19 -9.91%
EY 6.00 2.15 3.23 3.89 4.84 6.74 3.21 10.97%
DY 1.05 1.06 0.89 0.82 0.82 0.85 0.83 3.99%
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