[BKAWAN] QoQ TTM Result on 30-Sep-2022 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Sep-2022 [#4]
Profit Trend
QoQ- -6.77%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 25,868,483 27,767,540 28,111,356 28,223,929 27,161,922 25,311,383 23,382,749 6.98%
PBT 1,848,771 2,538,283 3,057,119 3,445,078 3,580,890 3,752,449 3,582,036 -35.73%
Tax -389,851 -579,781 -690,093 -860,852 -828,634 -803,503 -750,295 -35.44%
NP 1,458,920 1,958,502 2,367,026 2,584,226 2,752,256 2,948,946 2,831,741 -35.81%
-
NP to SH 660,949 882,437 1,078,921 1,174,346 1,259,598 1,341,767 1,286,312 -35.92%
-
Tax Rate 21.09% 22.84% 22.57% 24.99% 23.14% 21.41% 20.95% -
Total Cost 24,409,563 25,809,038 25,744,330 25,639,703 24,409,666 22,362,437 20,551,008 12.19%
-
Net Worth 7,926,529 7,687,384 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 12.21%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 78,688 78,688 78,849 78,849 78,849 78,849 79,331 -0.54%
Div Payout % 11.91% 8.92% 7.31% 6.71% 6.26% 5.88% 6.17% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,926,529 7,687,384 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 12.21%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.64% 7.05% 8.42% 9.16% 10.13% 11.65% 12.11% -
ROE 8.34% 11.48% 14.54% 15.30% 17.24% 18.83% 19.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6,575.23 7,057.56 7,143.82 7,164.69 6,892.91 6,420.15 5,928.09 7.17%
EPS 168.00 224.29 274.18 298.11 319.65 340.33 326.11 -35.81%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 20.1476 19.5387 18.8587 19.4815 18.5369 18.0708 16.9145 12.40%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5,830.62 6,258.66 6,336.15 6,361.53 6,122.16 5,705.06 5,270.35 6.98%
EPS 148.97 198.90 243.18 264.69 283.91 302.43 289.93 -35.92%
DPS 17.74 17.74 17.77 17.77 17.77 17.77 17.88 -0.52%
NAPS 17.866 17.327 16.7266 17.2976 16.4641 16.058 15.0378 12.21%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 20.76 21.26 22.30 20.00 23.08 26.30 22.70 -
P/RPS 0.32 0.30 0.31 0.28 0.33 0.41 0.38 -10.85%
P/EPS 12.36 9.48 8.13 6.71 7.22 7.73 6.96 46.80%
EY 8.09 10.55 12.30 14.91 13.85 12.94 14.37 -31.89%
DY 0.96 0.94 0.90 1.00 0.87 0.76 0.88 5.98%
P/NAPS 1.03 1.09 1.18 1.03 1.25 1.46 1.34 -16.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 22/02/23 23/11/22 17/08/22 24/05/22 16/02/22 -
Price 21.02 21.68 21.66 21.44 23.98 27.50 25.74 -
P/RPS 0.32 0.31 0.30 0.30 0.35 0.43 0.43 -17.92%
P/EPS 12.51 9.67 7.90 7.19 7.50 8.08 7.89 36.08%
EY 7.99 10.35 12.66 13.90 13.33 12.38 12.67 -26.52%
DY 0.95 0.92 0.92 0.93 0.83 0.73 0.78 14.08%
P/NAPS 1.04 1.11 1.15 1.10 1.29 1.52 1.52 -22.40%

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