[BKAWAN] QoQ Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 18.22%
YoY- 278.76%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 28,403,544 20,717,928 19,415,096 18,324,018 17,744,260 16,078,124 15,949,293 46.76%
PBT 4,083,920 3,086,006 2,925,856 2,430,640 2,099,800 1,264,664 1,246,429 120.12%
Tax -1,185,532 -546,422 -484,197 -460,494 -370,040 -350,229 -329,604 134.20%
NP 2,898,388 2,539,584 2,441,658 1,970,146 1,729,760 914,435 916,825 114.94%
-
NP to SH 1,322,916 1,146,934 1,118,529 904,864 765,404 417,275 442,806 107.02%
-
Tax Rate 29.03% 17.71% 16.55% 18.95% 17.62% 27.69% 26.44% -
Total Cost 25,505,156 18,178,344 16,973,437 16,353,872 16,014,500 15,163,689 15,032,468 42.11%
-
Net Worth 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 9.39%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 79,205 105,693 158,662 - 59,460 79,141 -
Div Payout % - 6.91% 9.45% 17.53% - 14.25% 17.87% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 9.39%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.20% 12.26% 12.58% 10.75% 9.75% 5.69% 5.75% -
ROE 19.83% 18.05% 17.35% 14.68% 12.83% 7.13% 7.60% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7,200.98 5,231.46 4,898.47 4,619.62 4,466.82 4,056.04 4,030.57 47.08%
EPS 335.40 289.61 282.21 228.12 192.80 105.27 111.91 107.45%
DPS 0.00 20.00 26.67 40.00 0.00 15.00 20.00 -
NAPS 16.9145 16.041 16.2624 15.54 15.02 14.77 14.73 9.62%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6,402.01 4,669.71 4,376.06 4,130.14 3,999.46 3,623.93 3,594.89 46.76%
EPS 298.18 258.51 252.11 203.95 172.52 94.05 99.81 107.01%
DPS 0.00 17.85 23.82 35.76 0.00 13.40 17.84 -
NAPS 15.0378 14.3186 14.5281 13.8934 13.4485 13.1965 13.1378 9.39%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 22.70 20.80 19.40 17.80 17.90 15.06 14.50 -
P/RPS 0.32 0.40 0.40 0.39 0.40 0.37 0.36 -7.53%
P/EPS 6.77 7.18 6.87 7.80 9.29 14.31 12.96 -35.06%
EY 14.77 13.92 14.55 12.82 10.76 6.99 7.72 53.93%
DY 0.00 0.96 1.37 2.25 0.00 1.00 1.38 -
P/NAPS 1.34 1.30 1.19 1.15 1.19 1.02 0.98 23.12%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 23/11/21 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 -
Price 25.74 21.90 20.10 19.00 17.50 16.12 14.78 -
P/RPS 0.36 0.42 0.41 0.41 0.39 0.40 0.37 -1.80%
P/EPS 7.67 7.56 7.12 8.33 9.08 15.31 13.21 -30.33%
EY 13.03 13.22 14.04 12.01 11.01 6.53 7.57 43.48%
DY 0.00 0.91 1.33 2.11 0.00 0.93 1.35 -
P/NAPS 1.52 1.37 1.24 1.22 1.17 1.09 1.00 32.09%

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