[BKAWAN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 85.42%
YoY- 152.6%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 13,755,464 7,100,886 20,717,928 14,561,322 9,162,009 4,436,065 16,078,124 -9.88%
PBT 1,881,763 1,020,980 3,086,006 2,194,392 1,215,320 524,950 1,264,664 30.36%
Tax -487,328 -296,383 -546,422 -363,148 -230,247 -92,510 -350,229 24.66%
NP 1,394,435 724,597 2,539,584 1,831,244 985,073 432,440 914,435 32.51%
-
NP to SH 647,265 330,729 1,146,934 838,897 452,432 191,351 417,275 34.03%
-
Tax Rate 25.90% 29.03% 17.71% 16.55% 18.95% 17.62% 27.69% -
Total Cost 12,361,029 6,376,289 18,178,344 12,730,078 8,176,936 4,003,625 15,163,689 -12.74%
-
Net Worth 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 13.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 78,849 - 79,205 79,270 79,331 - 59,460 20.72%
Div Payout % 12.18% - 6.91% 9.45% 17.53% - 14.25% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 13.99%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.14% 10.20% 12.26% 12.58% 10.75% 9.75% 5.69% -
ROE 9.09% 4.96% 18.05% 13.02% 7.34% 3.21% 7.13% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,489.03 1,800.24 5,231.46 3,673.85 2,309.81 1,116.70 4,056.04 -9.55%
EPS 164.18 83.85 289.61 211.66 114.06 48.20 105.27 34.52%
DPS 20.00 0.00 20.00 20.00 20.00 0.00 15.00 21.16%
NAPS 18.0708 16.9145 16.041 16.2624 15.54 15.02 14.77 14.40%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,100.41 1,600.50 4,669.71 3,282.05 2,065.07 999.87 3,623.93 -9.88%
EPS 145.89 74.54 258.51 189.08 101.98 43.13 94.05 34.03%
DPS 17.77 0.00 17.85 17.87 17.88 0.00 13.40 20.72%
NAPS 16.058 15.0378 14.3186 14.5281 13.8934 13.4485 13.1965 13.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 26.30 22.70 20.80 19.40 17.80 17.90 15.06 -
P/RPS 0.75 1.26 0.40 0.53 0.77 1.60 0.37 60.23%
P/EPS 16.02 27.07 7.18 9.17 15.61 37.16 14.31 7.82%
EY 6.24 3.69 13.92 10.91 6.41 2.69 6.99 -7.29%
DY 0.76 0.00 0.96 1.03 1.12 0.00 1.00 -16.73%
P/NAPS 1.46 1.34 1.30 1.19 1.15 1.19 1.02 27.03%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 16/02/22 23/11/21 18/08/21 19/05/21 25/02/21 18/11/20 -
Price 27.50 25.74 21.90 20.10 19.00 17.50 16.12 -
P/RPS 0.79 1.43 0.42 0.55 0.82 1.57 0.40 57.47%
P/EPS 16.75 30.70 7.56 9.50 16.66 36.33 15.31 6.18%
EY 5.97 3.26 13.22 10.53 6.00 2.75 6.53 -5.80%
DY 0.73 0.00 0.91 1.00 1.05 0.00 0.93 -14.91%
P/NAPS 1.52 1.52 1.37 1.24 1.22 1.17 1.09 24.84%

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