[BKAWAN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 136.44%
YoY- 278.76%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 7,100,886 20,717,928 14,561,322 9,162,009 4,436,065 16,078,124 11,961,970 -29.30%
PBT 1,020,980 3,086,006 2,194,392 1,215,320 524,950 1,264,664 934,822 6.03%
Tax -296,383 -546,422 -363,148 -230,247 -92,510 -350,229 -247,203 12.82%
NP 724,597 2,539,584 1,831,244 985,073 432,440 914,435 687,619 3.54%
-
NP to SH 330,729 1,146,934 838,897 452,432 191,351 417,275 332,105 -0.27%
-
Tax Rate 29.03% 17.71% 16.55% 18.95% 17.62% 27.69% 26.44% -
Total Cost 6,376,289 18,178,344 12,730,078 8,176,936 4,003,625 15,163,689 11,274,351 -31.54%
-
Net Worth 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 9.39%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 79,205 79,270 79,331 - 59,460 59,356 -
Div Payout % - 6.91% 9.45% 17.53% - 14.25% 17.87% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 9.39%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.20% 12.26% 12.58% 10.75% 9.75% 5.69% 5.75% -
ROE 4.96% 18.05% 13.02% 7.34% 3.21% 7.13% 5.70% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,800.24 5,231.46 3,673.85 2,309.81 1,116.70 4,056.04 3,022.93 -29.14%
EPS 83.85 289.61 211.66 114.06 48.20 105.27 83.93 -0.06%
DPS 0.00 20.00 20.00 20.00 0.00 15.00 15.00 -
NAPS 16.9145 16.041 16.2624 15.54 15.02 14.77 14.73 9.62%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,600.50 4,669.71 3,282.05 2,065.07 999.87 3,623.93 2,696.17 -29.30%
EPS 74.54 258.51 189.08 101.98 43.13 94.05 74.85 -0.27%
DPS 0.00 17.85 17.87 17.88 0.00 13.40 13.38 -
NAPS 15.0378 14.3186 14.5281 13.8934 13.4485 13.1965 13.1378 9.39%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 22.70 20.80 19.40 17.80 17.90 15.06 14.50 -
P/RPS 1.26 0.40 0.53 0.77 1.60 0.37 0.48 89.95%
P/EPS 27.07 7.18 9.17 15.61 37.16 14.31 17.28 34.77%
EY 3.69 13.92 10.91 6.41 2.69 6.99 5.79 -25.88%
DY 0.00 0.96 1.03 1.12 0.00 1.00 1.03 -
P/NAPS 1.34 1.30 1.19 1.15 1.19 1.02 0.98 23.12%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 23/11/21 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 -
Price 25.74 21.90 20.10 19.00 17.50 16.12 14.78 -
P/RPS 1.43 0.42 0.55 0.82 1.57 0.40 0.49 103.81%
P/EPS 30.70 7.56 9.50 16.66 36.33 15.31 17.61 44.70%
EY 3.26 13.22 10.53 6.00 2.75 6.53 5.68 -30.86%
DY 0.00 0.91 1.00 1.05 0.00 0.93 1.01 -
P/NAPS 1.52 1.37 1.24 1.22 1.17 1.09 1.00 32.09%

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