[BKAWAN] QoQ Quarter Result on 31-Dec-2020 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 124.67%
YoY- 85.0%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 6,156,606 5,399,313 4,725,944 4,436,065 4,116,154 3,822,645 3,933,221 34.77%
PBT 891,614 979,072 690,370 524,950 329,842 529,366 111,704 298.89%
Tax -183,274 -132,901 -137,737 -92,510 -103,026 -86,283 -84,555 67.40%
NP 708,340 846,171 552,633 432,440 226,816 443,083 27,149 777.93%
-
NP to SH 308,037 386,465 261,081 191,351 85,170 212,653 16,020 616.43%
-
Tax Rate 20.56% 13.57% 19.95% 17.62% 31.23% 16.30% 75.70% -
Total Cost 5,448,266 4,553,142 4,173,311 4,003,625 3,889,338 3,379,562 3,906,072 24.81%
-
Net Worth 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 10.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 79,331 - - - 59,087 -
Div Payout % - - 30.39% - - - 368.83% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 10.19%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.51% 15.67% 11.69% 9.75% 5.51% 11.59% 0.69% -
ROE 4.85% 6.00% 4.24% 3.21% 1.45% 3.65% 0.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,554.60 1,362.26 1,191.45 1,116.70 1,038.38 966.03 998.49 34.29%
EPS 77.78 97.51 65.82 48.20 21.49 53.74 4.07 613.51%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 15.00 -
NAPS 16.041 16.2624 15.54 15.02 14.77 14.73 13.94 9.80%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,387.67 1,216.98 1,065.20 999.87 927.76 861.60 886.53 34.77%
EPS 69.43 87.11 58.85 43.13 19.20 47.93 3.61 616.54%
DPS 0.00 0.00 17.88 0.00 0.00 0.00 13.32 -
NAPS 14.3186 14.5281 13.8934 13.4485 13.1965 13.1378 12.3768 10.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 20.80 19.40 17.80 17.90 15.06 14.50 12.18 -
P/RPS 1.34 1.42 1.49 1.60 1.45 1.50 1.22 6.44%
P/EPS 26.74 19.90 27.04 37.16 70.09 26.98 299.49 -79.99%
EY 3.74 5.03 3.70 2.69 1.43 3.71 0.33 403.80%
DY 0.00 0.00 1.12 0.00 0.00 0.00 1.23 -
P/NAPS 1.30 1.19 1.15 1.19 1.02 0.98 0.87 30.67%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 27/05/20 -
Price 21.90 20.10 19.00 17.50 16.12 14.78 14.10 -
P/RPS 1.41 1.48 1.59 1.57 1.55 1.53 1.41 0.00%
P/EPS 28.16 20.61 28.87 36.33 75.03 27.50 346.70 -81.21%
EY 3.55 4.85 3.46 2.75 1.33 3.64 0.29 430.34%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.06 -
P/NAPS 1.37 1.24 1.22 1.17 1.09 1.00 1.01 22.51%

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