[BKAWAN] YoY Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 15.34%
YoY- 72.84%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 23,330,012 27,953,252 28,403,544 17,744,260 16,824,416 16,875,996 21,366,584 1.47%
PBT 1,559,316 2,532,084 4,083,920 2,099,800 1,187,008 1,451,320 1,947,040 -3.63%
Tax -481,972 -502,496 -1,185,532 -370,040 -317,460 -287,616 -438,420 1.59%
NP 1,077,344 2,029,588 2,898,388 1,729,760 869,548 1,163,704 1,508,620 -5.45%
-
NP to SH 446,944 941,216 1,322,916 765,404 413,728 546,668 711,596 -7.45%
-
Tax Rate 30.91% 19.85% 29.03% 17.62% 26.74% 19.82% 22.52% -
Total Cost 22,252,668 25,923,664 25,505,156 16,014,500 15,954,868 15,712,292 19,857,964 1.91%
-
Net Worth 7,831,625 7,421,011 6,671,755 5,966,635 5,619,081 6,310,947 6,635,955 2.79%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 7,831,625 7,421,011 6,671,755 5,966,635 5,619,081 6,310,947 6,635,955 2.79%
NOSH 443,665 443,665 443,665 443,665 435,951 435,951 435,951 0.29%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.62% 7.26% 10.20% 9.75% 5.17% 6.90% 7.06% -
ROE 5.71% 12.68% 19.83% 12.83% 7.36% 8.66% 10.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5,930.64 7,103.64 7,200.98 4,466.82 4,287.63 4,222.38 5,309.48 1.86%
EPS 113.60 239.20 335.40 192.80 105.44 136.76 176.84 -7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.9085 18.8587 16.9145 15.02 14.32 15.79 16.49 3.18%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5,258.46 6,300.52 6,402.01 3,999.46 3,792.14 3,803.76 4,815.92 1.47%
EPS 100.74 212.15 298.18 172.52 93.25 123.22 160.39 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.6521 16.7266 15.0378 13.4485 12.6651 14.2245 14.9571 2.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 20.60 22.30 22.70 17.90 17.44 16.68 19.60 -
P/RPS 0.35 0.31 0.32 0.40 0.41 0.40 0.37 -0.92%
P/EPS 18.13 9.32 6.77 9.29 16.54 12.20 11.08 8.54%
EY 5.52 10.73 14.77 10.76 6.05 8.20 9.02 -7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.18 1.34 1.19 1.22 1.06 1.19 -2.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 22/02/23 16/02/22 25/02/21 17/02/20 18/02/19 12/02/18 -
Price 20.02 21.66 25.74 17.50 16.22 17.22 19.48 -
P/RPS 0.34 0.30 0.36 0.39 0.38 0.41 0.37 -1.39%
P/EPS 17.62 9.06 7.67 9.08 15.38 12.59 11.02 8.13%
EY 5.68 11.04 13.03 11.01 6.50 7.94 9.08 -7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.15 1.52 1.17 1.13 1.09 1.18 -2.55%

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