[BKAWAN] QoQ TTM Result on 31-Mar-2022 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- 4.31%
YoY- 78.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 28,111,356 28,223,929 27,161,922 25,311,383 23,382,749 20,717,928 18,677,476 31.23%
PBT 3,057,119 3,445,078 3,580,890 3,752,449 3,582,036 3,086,006 2,524,234 13.58%
Tax -690,093 -860,852 -828,634 -803,503 -750,295 -546,422 -466,174 29.79%
NP 2,367,026 2,584,226 2,752,256 2,948,946 2,831,741 2,539,584 2,058,060 9.74%
-
NP to SH 1,078,921 1,174,346 1,259,598 1,341,767 1,286,312 1,146,934 924,067 10.84%
-
Tax Rate 22.57% 24.99% 23.14% 21.41% 20.95% 17.71% 18.47% -
Total Cost 25,744,330 25,639,703 24,409,666 22,362,437 20,551,008 18,178,344 16,619,416 33.77%
-
Net Worth 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 9.82%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 78,849 78,849 78,849 78,849 79,331 79,331 79,331 -0.40%
Div Payout % 7.31% 6.71% 6.26% 5.88% 6.17% 6.92% 8.59% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 9.82%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.42% 9.16% 10.13% 11.65% 12.11% 12.26% 11.02% -
ROE 14.54% 15.30% 17.24% 18.83% 19.28% 18.05% 14.34% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7,143.82 7,164.69 6,892.91 6,420.15 5,928.09 5,231.46 4,712.37 31.86%
EPS 274.18 298.11 319.65 340.33 326.11 289.61 233.14 11.38%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 18.8587 19.4815 18.5369 18.0708 16.9145 16.041 16.2624 10.34%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6,336.15 6,361.53 6,122.16 5,705.06 5,270.35 4,669.71 4,209.81 31.23%
EPS 243.18 264.69 283.91 302.43 289.93 258.51 208.28 10.84%
DPS 17.77 17.77 17.77 17.77 17.88 17.88 17.88 -0.40%
NAPS 16.7266 17.2976 16.4641 16.058 15.0378 14.3186 14.5281 9.82%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 22.30 20.00 23.08 26.30 22.70 20.80 19.40 -
P/RPS 0.31 0.28 0.33 0.41 0.38 0.40 0.41 -16.96%
P/EPS 8.13 6.71 7.22 7.73 6.96 7.18 8.32 -1.52%
EY 12.30 14.91 13.85 12.94 14.37 13.92 12.02 1.54%
DY 0.90 1.00 0.87 0.76 0.88 0.96 1.03 -8.57%
P/NAPS 1.18 1.03 1.25 1.46 1.34 1.30 1.19 -0.55%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 17/08/22 24/05/22 16/02/22 23/11/21 18/08/21 -
Price 21.66 21.44 23.98 27.50 25.74 21.90 20.10 -
P/RPS 0.30 0.30 0.35 0.43 0.43 0.42 0.43 -21.28%
P/EPS 7.90 7.19 7.50 8.08 7.89 7.56 8.62 -5.63%
EY 12.66 13.90 13.33 12.38 12.67 13.22 11.60 5.98%
DY 0.92 0.93 0.83 0.73 0.78 0.91 1.00 -5.39%
P/NAPS 1.15 1.10 1.29 1.52 1.52 1.37 1.24 -4.88%

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