[BKAWAN] YoY TTM 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- 5.03%

YoY- -15.26%

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
TTM Result
Revenue	18,677,476	15,884,302	16,445,627	19,945,581	20,907,819	16,350,165	12,883,345	6.37%
YoY %	17.58%	-3.41%	-17.55%	-4.60%	27.88%	26.91%	-	-
Horiz. %	144.97%	123.29%	127.65%	154.82%	162.29%	126.91%	100.00%	-
PBT	2,524,234	1,200,878	861,833	1,500,706	1,457,466	1,832,158	1,231,148	12.69%
YoY %	110.20%	39.34%	-42.57%	2.97%	-20.45%	48.82%	-	-
Horiz. %	205.03%	97.54%	70.00%	121.89%	118.38%	148.82%	100.00%	-
Tax	-466,174	-303,422	-216,765	-403,146	-135,546	-273,693	-275,836	9.13%
YoY %	-53.64%	-39.98%	46.23%	-197.42%	50.48%	0.78%	-	-
Horiz. %	169.00%	110.00%	78.58%	146.15%	49.14%	99.22%	100.00%	-
NP	2,058,060	897,456	645,068	1,097,560	1,321,920	1,558,465	955,312	13.63%
YoY %	129.32%	39.13%	-41.23%	-16.97%	-15.18%	63.14%	-	-
Horiz. %	215.43%	93.94%	67.52%	114.89%	138.38%	163.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	924,067	428,806	338,018	539,248	636,371	745,766	460,337	12.30%
YoY %	115.50%	26.86%	-37.32%	-15.26%	-14.67%	62.00%	-	-
Horiz. %	200.74%	93.15%	73.43%	117.14%	138.24%	162.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.47%	25.27%	25.15%	26.86%	9.30%	14.94%	22.40%	-
YoY %	-26.91%	0.48%	-6.37%	188.82%	-37.75%	-33.30%	-	-
Horiz. %	82.46%	112.81%	112.28%	119.91%	41.52%	66.70%	100.00%	-
Total Cost	16,619,416	14,986,846	15,800,559	18,848,021	19,585,899	14,791,700	11,928,033	5.67%
YoY %	10.89%	-5.15%	-16.17%	-3.77%	32.41%	24.01%	-	-
Horiz. %	139.33%	125.64%	132.47%	158.01%	164.20%	124.01%	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	5,755,459	5,175,931	3.72%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.20%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.49%	127.76%	111.20%	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	79,331	59,087	59,706	242,111	223,002	203,536	246,251	-17.18%
YoY %	34.26%	-1.04%	-75.34%	8.57%	9.56%	-17.35%	-	-
Horiz. %	32.22%	23.99%	24.25%	98.32%	90.56%	82.65%	100.00%	-
Div Payout %	8.59%	13.78%	17.66%	44.90%	35.04%	27.29%	53.49%	-
YoY %	-37.66%	-21.97%	-60.67%	28.14%	28.40%	-48.98%	-	-
Horiz. %	16.06%	25.76%	33.02%	83.94%	65.51%	51.02%	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	5,755,459	5,175,931	3.72%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.20%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.49%	127.76%	111.20%	100.00%	-
NOSH	443,665	443,665	435,951	435,951	435,951	405,885	407,874	1.41%
YoY %	0.00%	1.77%	0.00%	0.00%	7.41%	-0.49%	-	-
Horiz. %	108.78%	108.78%	106.88%	106.88%	106.88%	99.51%	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	11.02%	5.65%	3.92%	5.50%	6.32%	9.53%	7.42%	-
YoY %	95.04%	44.13%	-28.73%	-12.97%	-33.68%	28.44%	-	-
Horiz. %	148.52%	76.15%	52.83%	74.12%	85.18%	128.44%	100.00%	-
ROE	14.34%	7.36%	5.85%	8.30%	9.62%	12.96%	8.89%	-
YoY %	94.84%	25.81%	-29.52%	-13.72%	-25.77%	45.78%	-	-
Horiz. %	161.30%	82.79%	65.80%	93.36%	108.21%	145.78%	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	4,712.37	4,014.15	4,138.61	4,968.68	5,169.46	4,028.27	3,158.65	6.88%
YoY %	17.39%	-3.01%	-16.71%	-3.88%	28.33%	27.53%	-	-
Horiz. %	149.19%	127.08%	131.02%	157.30%	163.66%	127.53%	100.00%	-
EPS	233.14	108.36	85.06	134.33	157.34	183.74	112.86	12.84%
YoY %	115.15%	27.39%	-36.68%	-14.62%	-14.37%	62.80%	-	-
Horiz. %	206.57%	96.01%	75.37%	119.02%	139.41%	162.80%	100.00%	-
DPS	20.00	15.00	15.00	60.00	55.00	50.00	60.00	-16.71%
YoY %	33.33%	0.00%	-75.00%	9.09%	10.00%	-16.67%	-	-
Horiz. %	33.33%	25.00%	25.00%	100.00%	91.67%	83.33%	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	4,209.81	3,580.24	3,706.76	4,495.63	4,712.51	3,685.24	2,903.84	6.37%
YoY %	17.58%	-3.41%	-17.55%	-4.60%	27.88%	26.91%	-	-
Horiz. %	144.97%	123.29%	127.65%	154.82%	162.29%	126.91%	100.00%	-
EPS	208.28	96.65	76.19	121.54	143.43	168.09	103.76	12.30%
YoY %	115.50%	26.85%	-37.31%	-15.26%	-14.67%	62.00%	-	-
Horiz. %	200.73%	93.15%	73.43%	117.14%	138.23%	162.00%	100.00%	-
DPS	17.88	13.32	13.46	54.57	50.26	45.88	55.50	-17.18%
YoY %	34.23%	-1.04%	-75.33%	8.58%	9.55%	-17.33%	-	-
Horiz. %	32.22%	24.00%	24.25%	98.32%	90.56%	82.67%	100.00%	-
NAPS	14.5281	13.1378	13.0318	14.6396	14.9048	12.9725	11.6663	3.72%
YoY %	10.58%	0.81%	-10.98%	-1.78%	14.90%	11.20%	-	-
Horiz. %	124.53%	112.61%	111.70%	125.49%	127.76%	111.20%	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	0.41	0.36	0.40	0.36	0.37	0.44	0.58	-5.61%
YoY %	13.89%	-10.00%	11.11%	-2.70%	-15.91%	-24.14%	-	-
Horiz. %	70.69%	62.07%	68.97%	62.07%	63.79%	75.86%	100.00%	-
P/EPS	8.32	13.38	19.63	13.33	12.01	9.69	16.14	-10.44%
YoY %	-37.82%	-31.84%	47.26%	10.99%	23.94%	-39.96%	-	-
Horiz. %	51.55%	82.90%	121.62%	82.59%	74.41%	60.04%	100.00%	-
EY	12.02	7.47	5.09	7.50	8.33	10.32	6.19	11.68%
YoY %	60.91%	46.76%	-32.13%	-9.96%	-19.28%	66.72%	-	-
Horiz. %	194.18%	120.68%	82.23%	121.16%	134.57%	166.72%	100.00%	-
DY	1.03	1.03	0.90	3.35	2.91	2.81	3.29	-17.58%
YoY %	0.00%	14.44%	-73.13%	15.12%	3.56%	-14.59%	-	-
Horiz. %	31.31%	31.31%	27.36%	101.82%	88.45%	85.41%	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	0.43	0.37	0.39	0.35	0.37	0.45	0.56	-4.30%
YoY %	16.22%	-5.13%	11.43%	-5.41%	-17.78%	-19.64%	-	-
Horiz. %	76.79%	66.07%	69.64%	62.50%	66.07%	80.36%	100.00%	-
P/EPS	8.62	13.64	18.81	12.86	12.08	9.77	15.79	-9.58%
YoY %	-36.80%	-27.49%	46.27%	6.46%	23.64%	-38.13%	-	-
Horiz. %	54.59%	86.38%	119.13%	81.44%	76.50%	61.87%	100.00%	-
EY	11.60	7.33	5.32	7.77	8.28	10.23	6.33	10.61%
YoY %	58.25%	37.78%	-31.53%	-6.16%	-19.06%	61.61%	-	-
Horiz. %	183.25%	115.80%	84.04%	122.75%	130.81%	161.61%	100.00%	-
DY	1.00	1.01	0.94	3.47	2.89	2.78	3.37	-18.31%
YoY %	-0.99%	7.45%	-72.91%	20.07%	3.96%	-17.51%	-	-
Horiz. %	29.67%	29.97%	27.89%	102.97%	85.76%	82.49%	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