[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 15.49%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 4,436,065 16,078,124 11,961,970 8,139,325 4,206,104 16,045,591 12,123,259 -48.68%
PBT 524,950 1,264,664 934,822 405,456 296,752 929,312 663,256 -14.37%
Tax -92,510 -350,229 -247,203 -160,920 -79,365 -201,871 -145,652 -26.00%
NP 432,440 914,435 687,619 244,536 217,387 727,441 517,604 -11.24%
-
NP to SH 191,351 417,275 332,105 119,452 103,432 363,499 266,798 -19.79%
-
Tax Rate 17.62% 27.69% 26.44% 39.69% 26.74% 21.72% 21.96% -
Total Cost 4,003,625 15,163,689 11,274,351 7,894,789 3,988,717 15,318,150 11,605,655 -50.65%
-
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 59,460 59,356 59,087 - 59,485 59,605 -
Div Payout % - 14.25% 17.87% 49.47% - 16.36% 22.34% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
NOSH 443,665 443,665 443,665 443,665 435,951 435,951 435,951 1.17%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.75% 5.69% 5.75% 3.00% 5.17% 4.53% 4.27% -
ROE 3.21% 7.13% 5.70% 2.18% 1.84% 6.35% 4.61% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,116.70 4,056.04 3,022.93 2,066.26 1,071.91 4,046.07 3,050.87 -48.67%
EPS 48.20 105.27 83.93 30.32 26.36 91.66 67.14 -19.74%
DPS 0.00 15.00 15.00 15.00 0.00 15.00 15.00 -
NAPS 15.02 14.77 14.73 13.94 14.32 14.43 14.55 2.13%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 999.87 3,623.93 2,696.17 1,834.56 948.03 3,616.59 2,732.52 -48.68%
EPS 43.13 94.05 74.85 26.92 23.31 81.93 60.13 -19.78%
DPS 0.00 13.40 13.38 13.32 0.00 13.41 13.43 -
NAPS 13.4485 13.1965 13.1378 12.3768 12.6651 12.8983 13.0318 2.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 17.90 15.06 14.50 12.18 17.44 15.68 16.70 -
P/RPS 1.60 0.37 0.48 0.59 1.63 0.39 0.55 103.12%
P/EPS 37.16 14.31 17.28 40.17 66.16 17.11 24.87 30.53%
EY 2.69 6.99 5.79 2.49 1.51 5.85 4.02 -23.40%
DY 0.00 1.00 1.03 1.23 0.00 0.96 0.90 -
P/NAPS 1.19 1.02 0.98 0.87 1.22 1.09 1.15 2.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 19/11/19 20/08/19 -
Price 17.50 16.12 14.78 14.10 16.22 15.40 16.00 -
P/RPS 1.57 0.40 0.49 0.68 1.51 0.38 0.52 108.19%
P/EPS 36.33 15.31 17.61 46.50 61.53 16.80 23.83 32.29%
EY 2.75 6.53 5.68 2.15 1.63 5.95 4.20 -24.50%
DY 0.00 0.93 1.01 1.06 0.00 0.97 0.94 -
P/NAPS 1.17 1.09 1.00 1.01 1.13 1.07 1.10 4.17%

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