[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2022 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- -1.99%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 26,598,150 27,953,252 28,223,929 28,007,088 27,510,928 28,403,544 20,717,928 18.14%
PBT 1,949,936 2,532,084 3,445,078 3,585,701 3,763,526 4,083,920 3,086,006 -26.38%
Tax -412,514 -502,496 -860,852 -860,480 -974,656 -1,185,532 -546,422 -17.10%
NP 1,537,422 2,029,588 2,584,226 2,725,221 2,788,870 2,898,388 2,539,584 -28.45%
-
NP to SH 710,712 941,216 1,174,346 1,268,748 1,294,530 1,322,916 1,146,934 -27.33%
-
Tax Rate 21.16% 19.85% 24.99% 24.00% 25.90% 29.03% 17.71% -
Total Cost 25,060,728 25,923,664 25,639,703 25,281,866 24,722,058 25,505,156 18,178,344 23.89%
-
Net Worth 7,687,384 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 13.57%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 157,377 - 78,786 105,081 157,699 - 79,205 58.11%
Div Payout % 22.14% - 6.71% 8.28% 12.18% - 6.91% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 7,687,384 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 13.57%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.78% 7.26% 9.16% 9.73% 10.14% 10.20% 12.26% -
ROE 9.25% 12.68% 15.30% 17.37% 18.17% 19.83% 18.05% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 6,760.34 7,103.64 7,164.69 7,107.39 6,978.06 7,200.98 5,231.46 18.65%
EPS 180.64 239.20 298.11 321.97 328.36 335.40 289.61 -27.01%
DPS 40.00 0.00 20.00 26.67 40.00 0.00 20.00 58.80%
NAPS 19.5387 18.8587 19.4815 18.5369 18.0708 16.9145 16.041 14.06%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5,995.09 6,300.52 6,361.53 6,312.65 6,200.82 6,402.01 4,669.71 18.14%
EPS 160.19 212.15 264.69 285.97 291.78 298.18 258.51 -27.33%
DPS 35.47 0.00 17.76 23.68 35.54 0.00 17.85 58.12%
NAPS 17.327 16.7266 17.2976 16.4641 16.058 15.0378 14.3186 13.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 21.26 22.30 20.00 23.08 26.30 22.70 20.80 -
P/RPS 0.31 0.31 0.28 0.32 0.38 0.32 0.40 -15.64%
P/EPS 11.77 9.32 6.71 7.17 8.01 6.77 7.18 39.06%
EY 8.50 10.73 14.91 13.95 12.48 14.77 13.92 -28.04%
DY 1.88 0.00 1.00 1.16 1.52 0.00 0.96 56.59%
P/NAPS 1.09 1.18 1.03 1.25 1.46 1.34 1.30 -11.09%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 22/02/23 23/11/22 17/08/22 24/05/22 16/02/22 23/11/21 -
Price 21.68 21.66 21.44 23.98 27.50 25.74 21.90 -
P/RPS 0.32 0.30 0.30 0.34 0.39 0.36 0.42 -16.59%
P/EPS 12.00 9.06 7.19 7.45 8.38 7.67 7.56 36.11%
EY 8.33 11.04 13.90 13.43 11.94 13.03 13.22 -26.52%
DY 1.85 0.00 0.93 1.11 1.45 0.00 0.91 60.54%
P/NAPS 1.11 1.15 1.10 1.29 1.52 1.52 1.37 -13.10%

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