[BKAWAN] QoQ TTM Result on 31-Dec-2023 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- -25.17%
YoY- -65.95%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 23,060,152 23,180,076 22,847,315 23,497,587 24,653,397 25,868,483 27,767,540 -11.61%
PBT 1,246,087 1,231,357 964,930 1,035,508 1,278,700 1,848,771 2,538,283 -37.68%
Tax -479,243 -326,218 -196,825 -187,776 -192,907 -389,851 -579,781 -11.89%
NP 766,844 905,139 768,105 847,732 1,085,793 1,458,920 1,958,502 -46.38%
-
NP to SH 307,732 380,246 332,017 367,349 490,917 660,949 882,437 -50.36%
-
Tax Rate 38.46% 26.49% 20.40% 18.13% 15.09% 21.09% 22.84% -
Total Cost 22,293,308 22,274,937 22,079,210 22,649,855 23,567,604 24,409,563 25,809,038 -9.27%
-
Net Worth 7,387,235 7,923,980 7,958,595 7,831,625 7,854,549 7,926,529 7,687,384 -2.61%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 78,671 78,671 78,671 78,688 78,688 78,688 78,688 -0.01%
Div Payout % 25.56% 20.69% 23.69% 21.42% 16.03% 11.91% 8.92% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 7,387,235 7,923,980 7,958,595 7,831,625 7,854,549 7,926,529 7,687,384 -2.61%
NOSH 392,862 443,665 443,665 443,665 443,665 443,665 443,665 -7.76%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.33% 3.90% 3.36% 3.61% 4.40% 5.64% 7.05% -
ROE 4.17% 4.80% 4.17% 4.69% 6.25% 8.34% 11.48% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5,869.77 5,892.89 5,808.29 5,973.24 6,266.56 6,575.23 7,057.56 -11.53%
EPS 78.33 96.67 84.41 93.38 124.78 168.00 224.29 -50.31%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 18.8036 20.1445 20.2325 19.9085 19.9652 20.1476 19.5387 -2.51%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5,869.77 5,900.30 5,815.60 5,981.12 6,275.32 6,584.61 7,068.00 -11.61%
EPS 78.33 96.79 84.51 93.51 124.96 168.24 224.62 -50.36%
DPS 20.00 20.03 20.03 20.03 20.03 20.03 20.03 -0.09%
NAPS 18.8036 20.1698 20.258 19.9348 19.9931 20.1763 19.5676 -2.61%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 19.52 19.82 19.94 20.60 20.18 20.76 21.26 -
P/RPS 0.33 0.34 0.34 0.34 0.32 0.32 0.30 6.54%
P/EPS 24.92 20.50 23.62 22.06 16.17 12.36 9.48 90.13%
EY 4.01 4.88 4.23 4.53 6.18 8.09 10.55 -47.43%
DY 1.02 1.01 1.00 0.97 0.99 0.96 0.94 5.58%
P/NAPS 1.04 0.98 0.99 1.03 1.01 1.03 1.09 -3.07%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 19/08/24 20/05/24 20/02/24 22/11/23 24/08/23 24/05/23 -
Price 20.12 19.58 20.24 20.02 20.50 21.02 21.68 -
P/RPS 0.34 0.33 0.35 0.34 0.33 0.32 0.31 6.33%
P/EPS 25.69 20.26 23.98 21.44 16.43 12.51 9.67 91.47%
EY 3.89 4.94 4.17 4.66 6.09 7.99 10.35 -47.82%
DY 0.99 1.02 0.99 1.00 0.98 0.95 0.92 4.99%
P/NAPS 1.07 0.97 1.00 1.01 1.03 1.04 1.11 -2.41%

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