[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2020 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- 85.35%
YoY- 24.48%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 18,324,018 17,744,260 16,078,124 15,949,293 16,278,650 16,824,416 16,045,591 9.24%
PBT 2,430,640 2,099,800 1,264,664 1,246,429 810,912 1,187,008 929,312 89.72%
Tax -460,494 -370,040 -350,229 -329,604 -321,840 -317,460 -201,871 73.20%
NP 1,970,146 1,729,760 914,435 916,825 489,072 869,548 727,441 94.17%
-
NP to SH 904,864 765,404 417,275 442,806 238,904 413,728 363,499 83.57%
-
Tax Rate 18.95% 17.62% 27.69% 26.44% 39.69% 26.74% 21.72% -
Total Cost 16,353,872 16,014,500 15,163,689 15,032,468 15,789,578 15,954,868 15,318,150 4.45%
-
Net Worth 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5.07%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 158,662 - 59,460 79,141 118,174 - 59,485 92.21%
Div Payout % 17.53% - 14.25% 17.87% 49.47% - 16.36% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5.07%
NOSH 443,665 443,665 443,665 443,665 443,665 435,951 435,951 1.17%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.75% 9.75% 5.69% 5.75% 3.00% 5.17% 4.53% -
ROE 14.68% 12.83% 7.13% 7.60% 4.35% 7.36% 6.35% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4,619.62 4,466.82 4,056.04 4,030.57 4,132.53 4,287.63 4,046.07 9.23%
EPS 228.12 192.80 105.27 111.91 60.64 105.44 91.66 83.54%
DPS 40.00 0.00 15.00 20.00 30.00 0.00 15.00 92.18%
NAPS 15.54 15.02 14.77 14.73 13.94 14.32 14.43 5.05%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4,130.14 3,999.46 3,623.93 3,594.89 3,669.12 3,792.14 3,616.59 9.24%
EPS 203.95 172.52 94.05 99.81 53.85 93.25 81.93 83.57%
DPS 35.76 0.00 13.40 17.84 26.64 0.00 13.41 92.18%
NAPS 13.8934 13.4485 13.1965 13.1378 12.3768 12.6651 12.8983 5.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 17.80 17.90 15.06 14.50 12.18 17.44 15.68 -
P/RPS 0.39 0.40 0.37 0.36 0.29 0.41 0.39 0.00%
P/EPS 7.80 9.29 14.31 12.96 20.08 16.54 17.11 -40.73%
EY 12.82 10.76 6.99 7.72 4.98 6.05 5.85 68.63%
DY 2.25 0.00 1.00 1.38 2.46 0.00 0.96 76.35%
P/NAPS 1.15 1.19 1.02 0.98 0.87 1.22 1.09 3.63%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 19/11/19 -
Price 19.00 17.50 16.12 14.78 14.10 16.22 15.40 -
P/RPS 0.41 0.39 0.40 0.37 0.34 0.38 0.38 5.19%
P/EPS 8.33 9.08 15.31 13.21 23.25 15.38 16.80 -37.32%
EY 12.01 11.01 6.53 7.57 4.30 6.50 5.95 59.64%
DY 2.11 0.00 0.93 1.35 2.13 0.00 0.97 67.80%
P/NAPS 1.22 1.17 1.09 1.00 1.01 1.13 1.07 9.13%

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