[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 13.82%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 27,953,252 28,403,544 17,744,260 16,824,416 16,875,996 21,366,584 22,519,680 3.66%
PBT 2,532,084 4,083,920 2,099,800 1,187,008 1,451,320 1,947,040 2,055,212 3.53%
Tax -502,496 -1,185,532 -370,040 -317,460 -287,616 -438,420 -417,140 3.14%
NP 2,029,588 2,898,388 1,729,760 869,548 1,163,704 1,508,620 1,638,072 3.63%
-
NP to SH 941,216 1,322,916 765,404 413,728 546,668 711,596 790,172 2.95%
-
Tax Rate 19.85% 29.03% 17.62% 26.74% 19.82% 22.52% 20.30% -
Total Cost 25,923,664 25,505,156 16,014,500 15,954,868 15,712,292 19,857,964 20,881,608 3.66%
-
Net Worth 7,421,011 6,671,755 5,966,635 5,619,081 6,310,947 6,635,955 6,452,988 2.35%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 7,421,011 6,671,755 5,966,635 5,619,081 6,310,947 6,635,955 6,452,988 2.35%
NOSH 443,665 443,665 443,665 435,951 435,951 435,951 435,951 0.29%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.26% 10.20% 9.75% 5.17% 6.90% 7.06% 7.27% -
ROE 12.68% 19.83% 12.83% 7.36% 8.66% 10.72% 12.25% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7,103.64 7,200.98 4,466.82 4,287.63 4,222.38 5,309.48 5,559.26 4.16%
EPS 239.20 335.40 192.80 105.44 136.76 176.84 195.08 3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.8587 16.9145 15.02 14.32 15.79 16.49 15.93 2.85%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6,300.52 6,402.01 3,999.46 3,792.14 3,803.76 4,815.92 5,075.82 3.66%
EPS 212.15 298.18 172.52 93.25 123.22 160.39 178.10 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.7266 15.0378 13.4485 12.6651 14.2245 14.9571 14.5447 2.35%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 22.30 22.70 17.90 17.44 16.68 19.60 18.40 -
P/RPS 0.31 0.32 0.40 0.41 0.40 0.37 0.33 -1.03%
P/EPS 9.32 6.77 9.29 16.54 12.20 11.08 9.43 -0.19%
EY 10.73 14.77 10.76 6.05 8.20 9.02 10.60 0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.34 1.19 1.22 1.06 1.19 1.16 0.28%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 16/02/22 25/02/21 17/02/20 18/02/19 12/02/18 14/02/17 -
Price 21.66 25.74 17.50 16.22 17.22 19.48 19.80 -
P/RPS 0.30 0.36 0.39 0.38 0.41 0.37 0.36 -2.99%
P/EPS 9.06 7.67 9.08 15.38 12.59 11.02 10.15 -1.87%
EY 11.04 13.03 11.01 6.50 7.94 9.08 9.85 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.52 1.17 1.13 1.09 1.18 1.24 -1.24%

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