[BKAWAN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -71.16%
YoY- 72.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 28,223,929 21,005,316 13,755,464 7,100,886 20,717,928 14,561,322 9,162,009 111.56%
PBT 3,445,078 2,689,276 1,881,763 1,020,980 3,086,006 2,194,392 1,215,320 100.16%
Tax -860,852 -645,360 -487,328 -296,383 -546,422 -363,148 -230,247 140.69%
NP 2,584,226 2,043,916 1,394,435 724,597 2,539,584 1,831,244 985,073 90.10%
-
NP to SH 1,174,346 951,561 647,265 330,729 1,146,934 838,897 452,432 88.75%
-
Tax Rate 24.99% 24.00% 25.90% 29.03% 17.71% 16.55% 18.95% -
Total Cost 25,639,703 18,961,400 12,361,029 6,376,289 18,178,344 12,730,078 8,176,936 114.08%
-
Net Worth 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 15.71%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 78,786 78,811 78,849 - 79,205 79,270 79,331 -0.45%
Div Payout % 6.71% 8.28% 12.18% - 6.91% 9.45% 17.53% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 15.71%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.16% 9.73% 10.14% 10.20% 12.26% 12.58% 10.75% -
ROE 15.30% 13.03% 9.09% 4.96% 18.05% 13.02% 7.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7,164.69 5,330.54 3,489.03 1,800.24 5,231.46 3,673.85 2,309.81 112.54%
EPS 298.11 241.48 164.18 83.85 289.61 211.66 114.06 89.63%
DPS 20.00 20.00 20.00 0.00 20.00 20.00 20.00 0.00%
NAPS 19.4815 18.5369 18.0708 16.9145 16.041 16.2624 15.54 16.24%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6,361.53 4,734.49 3,100.41 1,600.50 4,669.71 3,282.05 2,065.07 111.56%
EPS 264.69 214.48 145.89 74.54 258.51 189.08 101.98 88.75%
DPS 17.76 17.76 17.77 0.00 17.85 17.87 17.88 -0.44%
NAPS 17.2976 16.4641 16.058 15.0378 14.3186 14.5281 13.8934 15.71%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 20.00 23.08 26.30 22.70 20.80 19.40 17.80 -
P/RPS 0.28 0.43 0.75 1.26 0.40 0.53 0.77 -49.02%
P/EPS 6.71 9.56 16.02 27.07 7.18 9.17 15.61 -43.01%
EY 14.91 10.46 6.24 3.69 13.92 10.91 6.41 75.46%
DY 1.00 0.87 0.76 0.00 0.96 1.03 1.12 -7.27%
P/NAPS 1.03 1.25 1.46 1.34 1.30 1.19 1.15 -7.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 17/08/22 24/05/22 16/02/22 23/11/21 18/08/21 19/05/21 -
Price 21.44 23.98 27.50 25.74 21.90 20.10 19.00 -
P/RPS 0.30 0.45 0.79 1.43 0.42 0.55 0.82 -48.81%
P/EPS 7.19 9.93 16.75 30.70 7.56 9.50 16.66 -42.86%
EY 13.90 10.07 5.97 3.26 13.22 10.53 6.00 74.99%
DY 0.93 0.83 0.73 0.00 0.91 1.00 1.05 -7.76%
P/NAPS 1.10 1.29 1.52 1.52 1.37 1.24 1.22 -6.66%

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