[BKAWAN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 36.72%
YoY- 174.86%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 21,005,316 13,755,464 7,100,886 20,717,928 14,561,322 9,162,009 4,436,065 182.78%
PBT 2,689,276 1,881,763 1,020,980 3,086,006 2,194,392 1,215,320 524,950 198.06%
Tax -645,360 -487,328 -296,383 -546,422 -363,148 -230,247 -92,510 266.39%
NP 2,043,916 1,394,435 724,597 2,539,584 1,831,244 985,073 432,440 182.44%
-
NP to SH 951,561 647,265 330,729 1,146,934 838,897 452,432 191,351 192.19%
-
Tax Rate 24.00% 25.90% 29.03% 17.71% 16.55% 18.95% 17.62% -
Total Cost 18,961,400 12,361,029 6,376,289 18,178,344 12,730,078 8,176,936 4,003,625 182.82%
-
Net Worth 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 14.48%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 78,811 78,849 - 79,205 79,270 79,331 - -
Div Payout % 8.28% 12.18% - 6.91% 9.45% 17.53% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 14.48%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.73% 10.14% 10.20% 12.26% 12.58% 10.75% 9.75% -
ROE 13.03% 9.09% 4.96% 18.05% 13.02% 7.34% 3.21% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5,330.54 3,489.03 1,800.24 5,231.46 3,673.85 2,309.81 1,116.70 184.31%
EPS 241.48 164.18 83.85 289.61 211.66 114.06 48.20 193.65%
DPS 20.00 20.00 0.00 20.00 20.00 20.00 0.00 -
NAPS 18.5369 18.0708 16.9145 16.041 16.2624 15.54 15.02 15.10%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4,734.49 3,100.41 1,600.50 4,669.71 3,282.05 2,065.07 999.87 182.78%
EPS 214.48 145.89 74.54 258.51 189.08 101.98 43.13 192.20%
DPS 17.76 17.77 0.00 17.85 17.87 17.88 0.00 -
NAPS 16.4641 16.058 15.0378 14.3186 14.5281 13.8934 13.4485 14.48%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 23.08 26.30 22.70 20.80 19.40 17.80 17.90 -
P/RPS 0.43 0.75 1.26 0.40 0.53 0.77 1.60 -58.45%
P/EPS 9.56 16.02 27.07 7.18 9.17 15.61 37.16 -59.65%
EY 10.46 6.24 3.69 13.92 10.91 6.41 2.69 147.89%
DY 0.87 0.76 0.00 0.96 1.03 1.12 0.00 -
P/NAPS 1.25 1.46 1.34 1.30 1.19 1.15 1.19 3.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 24/05/22 16/02/22 23/11/21 18/08/21 19/05/21 25/02/21 -
Price 23.98 27.50 25.74 21.90 20.10 19.00 17.50 -
P/RPS 0.45 0.79 1.43 0.42 0.55 0.82 1.57 -56.62%
P/EPS 9.93 16.75 30.70 7.56 9.50 16.66 36.33 -57.98%
EY 10.07 5.97 3.26 13.22 10.53 6.00 2.75 138.13%
DY 0.83 0.73 0.00 0.91 1.00 1.05 0.00 -
P/NAPS 1.29 1.52 1.52 1.37 1.24 1.22 1.17 6.74%

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