[BKAWAN] QoQ 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- 7.37%
YoY- 72.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 7,218,613 7,249,852 6,654,578 7,100,886 6,156,606 5,399,313 4,725,944 32.59%
PBT 755,802 807,513 860,783 1,020,980 891,614 979,072 690,370 6.21%
Tax -215,492 -158,032 -190,945 -296,383 -183,274 -132,901 -137,737 34.73%
NP 540,310 649,481 669,838 724,597 708,340 846,171 552,633 -1.49%
-
NP to SH 222,785 304,296 316,536 330,729 308,037 386,465 261,081 -10.02%
-
Tax Rate 28.51% 19.57% 22.18% 29.03% 20.56% 13.57% 19.95% -
Total Cost 6,678,303 6,600,371 5,984,740 6,376,289 5,448,266 4,553,142 4,173,311 36.77%
-
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 - - 78,849 - - - 79,331 -
Div Payout % - - 24.91% - - - 30.39% -
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 7.48% 8.96% 10.07% 10.20% 11.51% 15.67% 11.69% -
ROE 2.90% 4.17% 4.44% 4.96% 4.85% 6.00% 4.24% -
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 1,832.46 1,839.80 1,687.91 1,800.24 1,554.60 1,362.26 1,191.45 33.20%
EPS 56.55 77.22 80.29 83.85 77.78 97.51 65.82 -9.61%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
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 1,627.04 1,634.08 1,499.91 1,600.50 1,387.67 1,216.98 1,065.20 32.59%
EPS 50.21 68.59 71.35 74.54 69.43 87.11 58.85 -10.03%
DPS 0.00 0.00 17.77 0.00 0.00 0.00 17.88 -
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 1.09 1.25 1.56 1.26 1.34 1.42 1.49 -18.79%
P/EPS 35.36 29.89 32.76 27.07 26.74 19.90 27.04 19.56%
EY 2.83 3.35 3.05 3.69 3.74 5.03 3.70 -16.35%
DY 0.00 0.00 0.76 0.00 0.00 0.00 1.12 -
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 1.17 1.30 1.63 1.43 1.41 1.48 1.59 -18.47%
P/EPS 37.91 31.05 34.25 30.70 28.16 20.61 28.87 19.89%
EY 2.64 3.22 2.92 3.26 3.55 4.85 3.46 -16.48%
DY 0.00 0.00 0.73 0.00 0.00 0.00 1.05 -
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