[BKAWAN] QoQ 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- 36.44%
YoY- 1529.72%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter 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 6,156,606 5,399,313 4,725,944 4,436,065 4,116,154 3,822,645 50.94%
PBT 1,020,980 891,614 979,072 690,370 524,950 329,842 529,366 54.75%
Tax -296,383 -183,274 -132,901 -137,737 -92,510 -103,026 -86,283 127.14%
NP 724,597 708,340 846,171 552,633 432,440 226,816 443,083 38.68%
-
NP to SH 330,729 308,037 386,465 261,081 191,351 85,170 212,653 34.12%
-
Tax Rate 29.03% 20.56% 13.57% 19.95% 17.62% 31.23% 16.30% -
Total Cost 6,376,289 5,448,266 4,553,142 4,173,311 4,003,625 3,889,338 3,379,562 52.51%
-
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 - - - 79,331 - - - -
Div Payout % - - - 30.39% - - - -
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% 11.51% 15.67% 11.69% 9.75% 5.51% 11.59% -
ROE 4.96% 4.85% 6.00% 4.24% 3.21% 1.45% 3.65% -
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 1,554.60 1,362.26 1,191.45 1,116.70 1,038.38 966.03 51.26%
EPS 83.85 77.78 97.51 65.82 48.20 21.49 53.74 34.41%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
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 1,387.67 1,216.98 1,065.20 999.87 927.76 861.60 50.94%
EPS 74.54 69.43 87.11 58.85 43.13 19.20 47.93 34.12%
DPS 0.00 0.00 0.00 17.88 0.00 0.00 0.00 -
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 1.34 1.42 1.49 1.60 1.45 1.50 -10.94%
P/EPS 27.07 26.74 19.90 27.04 37.16 70.09 26.98 0.22%
EY 3.69 3.74 5.03 3.70 2.69 1.43 3.71 -0.35%
DY 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
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 1.41 1.48 1.59 1.57 1.55 1.53 -4.39%
P/EPS 30.70 28.16 20.61 28.87 36.33 75.03 27.50 7.59%
EY 3.26 3.55 4.85 3.46 2.75 1.33 3.64 -7.06%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
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