[BKAWAN] YoY 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- -38.31%
YoY- -32.8%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
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 4,725,944 3,933,221 4,079,585 4,829,718 5,603,935 3,814,450 3,159,630 6.93%
PBT 690,370 111,704 218,728 322,445 437,701 268,488 320,808 13.61%
Tax -137,737 -84,555 -52,170 -91,664 -102,552 -62,761 -74,538 10.76%
NP 552,633 27,149 166,558 230,781 335,149 205,727 246,270 14.40%
-
NP to SH 261,081 16,020 79,288 109,752 163,315 94,435 120,892 13.67%
-
Tax Rate 19.95% 75.70% 23.85% 28.43% 23.43% 23.38% 23.23% -
Total Cost 4,173,311 3,906,072 3,913,027 4,598,937 5,268,786 3,608,723 2,913,360 6.16%
-
Net Worth 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 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 60,899 61,221 4.40%
Div Payout % 30.39% 368.83% 75.30% 54.91% 37.18% 64.49% 50.64% -
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 5,716,443 4,963,020 3.67%
NOSH 443,665 443,665 435,951 435,951 435,951 405,997 408,143 1.39%
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 11.69% 0.69% 4.08% 4.78% 5.98% 5.39% 7.79% -
ROE 4.24% 0.29% 1.36% 1.72% 2.46% 1.65% 2.44% -
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 1,191.45 998.49 1,024.91 1,202.10 1,384.28 939.53 774.15 7.44%
EPS 65.82 4.07 19.92 27.32 40.34 23.26 29.62 14.22%
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 1,065.20 886.53 919.52 1,088.59 1,263.10 859.76 712.16 6.93%
EPS 58.85 3.61 17.87 24.74 36.81 21.29 27.25 13.67%
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 12.8846 11.1864 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 1.49 1.22 1.66 1.51 1.40 1.95 2.36 -7.37%
P/EPS 27.04 299.49 85.24 66.26 48.04 78.68 61.58 -12.80%
EY 3.70 0.33 1.17 1.51 2.08 1.27 1.62 14.74%
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 1.59 1.41 1.64 1.53 1.33 1.88 2.35 -6.29%
P/EPS 28.87 346.70 84.34 67.36 45.61 75.75 61.38 -11.80%
EY 3.46 0.29 1.19 1.48 2.19 1.32 1.63 13.35%
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