[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -71.55%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 16,078,124 11,961,970 8,139,325 4,206,104 16,045,591 12,123,259 8,298,584 55.22%
PBT 1,264,664 934,822 405,456 296,752 929,312 663,256 581,577 67.60%
Tax -350,229 -247,203 -160,920 -79,365 -201,871 -145,652 -124,074 99.35%
NP 914,435 687,619 244,536 217,387 727,441 517,604 457,503 58.47%
-
NP to SH 417,275 332,105 119,452 103,432 363,499 266,798 215,972 54.93%
-
Tax Rate 27.69% 26.44% 39.69% 26.74% 21.72% 21.96% 21.33% -
Total Cost 15,163,689 11,274,351 7,894,789 3,988,717 15,318,150 11,605,655 7,841,081 55.03%
-
Net Worth 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 5,811,413 0.49%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 59,460 59,356 59,087 - 59,485 59,605 59,706 -0.27%
Div Payout % 14.25% 17.87% 49.47% - 16.36% 22.34% 27.65% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 5,811,413 0.49%
NOSH 443,665 443,665 443,665 435,951 435,951 435,951 435,951 1.17%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.69% 5.75% 3.00% 5.17% 4.53% 4.27% 5.51% -
ROE 7.13% 5.70% 2.18% 1.84% 6.35% 4.61% 3.72% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4,056.04 3,022.93 2,066.26 1,071.91 4,046.07 3,050.87 2,084.85 55.65%
EPS 105.27 83.93 30.32 26.36 91.66 67.14 54.26 55.36%
DPS 15.00 15.00 15.00 0.00 15.00 15.00 15.00 0.00%
NAPS 14.77 14.73 13.94 14.32 14.43 14.55 14.60 0.77%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4,092.55 3,044.82 2,071.80 1,070.63 4,084.27 3,085.88 2,112.34 55.22%
EPS 106.21 84.53 30.41 26.33 92.53 67.91 54.97 54.94%
DPS 15.14 15.11 15.04 0.00 15.14 15.17 15.20 -0.26%
NAPS 14.903 14.8367 13.9773 14.3029 14.5662 14.717 14.7925 0.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 15.06 14.50 12.18 17.44 15.68 16.70 16.98 -
P/RPS 0.37 0.48 0.59 1.63 0.39 0.55 0.81 -40.60%
P/EPS 14.31 17.28 40.17 66.16 17.11 24.87 31.29 -40.55%
EY 6.99 5.79 2.49 1.51 5.85 4.02 3.20 68.11%
DY 1.00 1.03 1.23 0.00 0.96 0.90 0.88 8.87%
P/NAPS 1.02 0.98 0.87 1.22 1.09 1.15 1.16 -8.19%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 27/05/20 17/02/20 19/11/19 20/08/19 15/05/19 -
Price 16.12 14.78 14.10 16.22 15.40 16.00 16.80 -
P/RPS 0.40 0.49 0.68 1.51 0.38 0.52 0.81 -37.44%
P/EPS 15.31 17.61 46.50 61.53 16.80 23.83 30.96 -37.38%
EY 6.53 5.68 2.15 1.63 5.95 4.20 3.23 59.67%
DY 0.93 1.01 1.06 0.00 0.97 0.94 0.89 2.96%
P/NAPS 1.09 1.00 1.01 1.13 1.07 1.10 1.15 -3.49%

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