[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2019 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- -20.99%
YoY- -24.92%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 27,510,928 18,324,018 16,278,650 16,597,168 20,342,728 22,467,710 16,529,418 8.85%
PBT 3,763,526 2,430,640 810,912 1,163,154 1,618,410 1,903,008 2,414,298 7.67%
Tax -974,656 -460,494 -321,840 -248,148 -402,538 -413,674 -302,258 21.53%
NP 2,788,870 1,970,146 489,072 915,006 1,215,872 1,489,334 2,112,040 4.73%
-
NP to SH 1,294,530 904,864 238,904 431,944 575,302 721,716 963,922 5.03%
-
Tax Rate 25.90% 18.95% 39.69% 21.33% 24.87% 21.74% 12.52% -
Total Cost 24,722,058 16,353,872 15,789,578 15,682,162 19,126,856 20,978,376 14,417,378 9.39%
-
Net Worth 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 3.73%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 157,699 158,662 118,174 119,412 120,531 121,447 121,809 4.39%
Div Payout % 12.18% 17.53% 49.47% 27.65% 20.95% 16.83% 12.64% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 3.73%
NOSH 443,665 443,665 443,665 435,951 435,951 435,951 406,032 1.48%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 10.14% 10.75% 3.00% 5.51% 5.98% 6.63% 12.78% -
ROE 18.17% 14.68% 4.35% 7.43% 9.02% 10.88% 16.86% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 6,978.06 4,619.62 4,132.53 4,169.70 5,063.25 5,549.97 4,070.96 9.39%
EPS 328.36 228.12 60.64 108.52 143.20 178.28 237.40 5.55%
DPS 40.00 40.00 30.00 30.00 30.00 30.00 30.00 4.90%
NAPS 18.0708 15.54 13.94 14.60 15.87 16.38 14.08 4.24%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 7,002.68 4,664.23 4,143.60 4,224.67 5,178.07 5,718.97 4,207.43 8.85%
EPS 329.51 230.33 60.81 109.95 146.44 183.71 245.36 5.03%
DPS 40.14 40.39 30.08 30.40 30.68 30.91 31.01 4.39%
NAPS 18.1346 15.69 13.9773 14.7925 16.2299 16.8788 14.552 3.73%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 26.30 17.80 12.18 16.98 18.10 19.38 18.30 -
P/RPS 0.38 0.39 0.29 0.41 0.36 0.35 0.45 -2.77%
P/EPS 8.01 7.80 20.08 15.65 12.64 10.87 7.71 0.63%
EY 12.48 12.82 4.98 6.39 7.91 9.20 12.97 -0.63%
DY 1.52 2.25 2.46 1.77 1.66 1.55 1.64 -1.25%
P/NAPS 1.46 1.15 0.87 1.16 1.14 1.18 1.30 1.95%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 -
Price 27.50 19.00 14.10 16.80 18.40 18.40 17.62 -
P/RPS 0.39 0.41 0.34 0.40 0.36 0.33 0.43 -1.61%
P/EPS 8.38 8.33 23.25 15.48 12.85 10.32 7.42 2.04%
EY 11.94 12.01 4.30 6.46 7.78 9.69 13.47 -1.98%
DY 1.45 2.11 2.13 1.79 1.63 1.63 1.70 -2.61%
P/NAPS 1.52 1.22 1.01 1.15 1.16 1.12 1.25 3.31%

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