[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2020 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -42.26%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 17,744,260 16,078,124 15,949,293 16,278,650 16,824,416 16,045,591 16,164,345 6.38%
PBT 2,099,800 1,264,664 1,246,429 810,912 1,187,008 929,312 884,341 77.51%
Tax -370,040 -350,229 -329,604 -321,840 -317,460 -201,871 -194,202 53.39%
NP 1,729,760 914,435 916,825 489,072 869,548 727,441 690,138 84.00%
-
NP to SH 765,404 417,275 442,806 238,904 413,728 363,499 355,730 66.27%
-
Tax Rate 17.62% 27.69% 26.44% 39.69% 26.74% 21.72% 21.96% -
Total Cost 16,014,500 15,163,689 15,032,468 15,789,578 15,954,868 15,318,150 15,474,206 2.30%
-
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 59,460 79,141 118,174 - 59,485 79,474 -
Div Payout % - 14.25% 17.87% 49.47% - 16.36% 22.34% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
NOSH 443,665 443,665 443,665 443,665 435,951 435,951 435,951 1.17%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.75% 5.69% 5.75% 3.00% 5.17% 4.53% 4.27% -
ROE 12.83% 7.13% 7.60% 4.35% 7.36% 6.35% 6.15% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4,466.82 4,056.04 4,030.57 4,132.53 4,287.63 4,046.07 4,067.82 6.40%
EPS 192.80 105.27 111.91 60.64 105.44 91.66 89.52 66.38%
DPS 0.00 15.00 20.00 30.00 0.00 15.00 20.00 -
NAPS 15.02 14.77 14.73 13.94 14.32 14.43 14.55 2.13%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3,999.46 3,623.93 3,594.89 3,669.12 3,792.14 3,616.59 3,643.36 6.38%
EPS 172.52 94.05 99.81 53.85 93.25 81.93 80.18 66.28%
DPS 0.00 13.40 17.84 26.64 0.00 13.41 17.91 -
NAPS 13.4485 13.1965 13.1378 12.3768 12.6651 12.8983 13.0318 2.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 17.90 15.06 14.50 12.18 17.44 15.68 16.70 -
P/RPS 0.40 0.37 0.36 0.29 0.41 0.39 0.41 -1.62%
P/EPS 9.29 14.31 12.96 20.08 16.54 17.11 18.65 -37.02%
EY 10.76 6.99 7.72 4.98 6.05 5.85 5.36 58.79%
DY 0.00 1.00 1.38 2.46 0.00 0.96 1.20 -
P/NAPS 1.19 1.02 0.98 0.87 1.22 1.09 1.15 2.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 19/11/19 20/08/19 -
Price 17.50 16.12 14.78 14.10 16.22 15.40 16.00 -
P/RPS 0.39 0.40 0.37 0.34 0.38 0.38 0.39 0.00%
P/EPS 9.08 15.31 13.21 23.25 15.38 16.80 17.87 -36.19%
EY 11.01 6.53 7.57 4.30 6.50 5.95 5.60 56.61%
DY 0.00 0.93 1.35 2.13 0.00 0.97 1.25 -
P/NAPS 1.17 1.09 1.00 1.01 1.13 1.07 1.10 4.17%

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