[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 18.22%
YoY- 278.76%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 22,985,986 26,598,150 27,510,928 18,324,018 16,278,650 16,597,168 20,342,728 2.05%
PBT 1,322,396 1,949,936 3,763,526 2,430,640 810,912 1,163,154 1,618,410 -3.30%
Tax -420,350 -412,514 -974,656 -460,494 -321,840 -248,148 -402,538 0.72%
NP 902,046 1,537,422 2,788,870 1,970,146 489,072 915,006 1,215,872 -4.84%
-
NP to SH 392,912 710,712 1,294,530 904,864 238,904 431,944 575,302 -6.15%
-
Tax Rate 31.79% 21.16% 25.90% 18.95% 39.69% 21.33% 24.87% -
Total Cost 22,083,940 25,060,728 24,722,058 16,353,872 15,789,578 15,682,162 19,126,856 2.42%
-
Net Worth 7,958,595 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 3.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 157,342 157,377 157,699 158,662 118,174 119,412 120,531 4.53%
Div Payout % 40.05% 22.14% 12.18% 17.53% 49.47% 27.65% 20.95% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 7,958,595 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 3.76%
NOSH 443,665 443,665 443,665 443,665 443,665 435,951 435,951 0.29%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.92% 5.78% 10.14% 10.75% 3.00% 5.51% 5.98% -
ROE 4.94% 9.25% 18.17% 14.68% 4.35% 7.43% 9.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5,843.54 6,760.34 6,978.06 4,619.62 4,132.53 4,169.70 5,063.25 2.41%
EPS 99.88 180.64 328.36 228.12 60.64 108.52 143.20 -5.82%
DPS 40.00 40.00 40.00 40.00 30.00 30.00 30.00 4.90%
NAPS 20.2325 19.5387 18.0708 15.54 13.94 14.60 15.87 4.12%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5,180.92 5,995.09 6,200.82 4,130.14 3,669.12 3,740.92 4,585.15 2.05%
EPS 88.56 160.19 291.78 203.95 53.85 97.36 129.67 -6.15%
DPS 35.46 35.47 35.54 35.76 26.64 26.91 27.17 4.53%
NAPS 17.9383 17.327 16.058 13.8934 12.3768 13.0986 14.3714 3.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 19.94 21.26 26.30 17.80 12.18 16.98 18.10 -
P/RPS 0.34 0.31 0.38 0.39 0.29 0.41 0.36 -0.94%
P/EPS 19.96 11.77 8.01 7.80 20.08 15.65 12.64 7.90%
EY 5.01 8.50 12.48 12.82 4.98 6.39 7.91 -7.32%
DY 2.01 1.88 1.52 2.25 2.46 1.77 1.66 3.23%
P/NAPS 0.99 1.09 1.46 1.15 0.87 1.16 1.14 -2.32%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 24/05/23 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 -
Price 20.24 21.68 27.50 19.00 14.10 16.80 18.40 -
P/RPS 0.35 0.32 0.39 0.41 0.34 0.40 0.36 -0.46%
P/EPS 20.26 12.00 8.38 8.33 23.25 15.48 12.85 7.87%
EY 4.94 8.33 11.94 12.01 4.30 6.46 7.78 -7.28%
DY 1.98 1.85 1.45 2.11 2.13 1.79 1.63 3.29%
P/NAPS 1.00 1.11 1.52 1.22 1.01 1.15 1.16 -2.44%

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