[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Sep-2021

Quarter

30-Jun-2021 [#3]

Profit Trend

QoQ- 85.42%

YoY- 152.6%

Quarter Report

BKB FY2021 Q3 QR report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	17,176,549	18,649,870	21,005,316	14,561,322	11,961,970	12,123,259	14,643,989	2.69%
YoY %	-7.90%	-11.21%	44.25%	21.73%	-1.33%	-17.21%	-	-
Horiz. %	117.29%	127.36%	143.44%	99.44%	81.69%	82.79%	100.00%	-
PBT	1,045,626	1,092,969	2,689,276	2,194,392	934,822	663,256	1,078,109	-0.50%
YoY %	-4.33%	-59.36%	22.55%	134.74%	40.94%	-38.48%	-	-
Horiz. %	96.99%	101.38%	249.44%	203.54%	86.71%	61.52%	100.00%	-
Tax	-307,670	-174,359	-645,360	-363,148	-247,203	-145,652	-279,911	1.58%
YoY %	-76.46%	72.98%	-77.71%	-46.90%	-69.72%	47.96%	-	-
Horiz. %	109.92%	62.29%	230.56%	129.74%	88.31%	52.04%	100.00%	-
NP	737,956	918,610	2,043,916	1,831,244	687,619	517,604	798,198	-1.29%
YoY %	-19.67%	-55.06%	11.61%	166.32%	32.85%	-35.15%	-	-
Horiz. %	92.45%	115.09%	256.07%	229.42%	86.15%	64.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,493	438,164	951,561	838,897	332,105	266,798	394,239	-3.04%
YoY %	-25.26%	-53.95%	13.43%	152.60%	24.48%	-32.33%	-	-
Horiz. %	83.07%	111.14%	241.37%	212.79%	84.24%	67.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.42%	15.95%	24.00%	16.55%	26.44%	21.96%	25.96%	-
YoY %	84.45%	-33.54%	45.02%	-37.41%	20.40%	-15.41%	-	-
Horiz. %	113.33%	61.44%	92.45%	63.75%	101.85%	84.59%	100.00%	-
Total Cost	16,438,593	17,731,260	18,961,400	12,730,078	11,274,351	11,605,655	13,845,791	2.89%
YoY %	-7.29%	-6.49%	48.95%	12.91%	-2.85%	-16.18%	-	-
Horiz. %	118.73%	128.06%	136.95%	91.94%	81.43%	83.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,923,980	7,926,529	7,304,576	6,445,602	5,828,778	5,781,748	6,495,072	3.36%
YoY %	-0.03%	8.51%	13.33%	10.58%	0.81%	-10.98%	-	-
Horiz. %	122.00%	122.04%	112.46%	99.24%	89.74%	89.02%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	78,671	78,684	78,811	79,270	59,356	59,605	60,213	4.55%
YoY %	-0.02%	-0.16%	-0.58%	33.55%	-0.42%	-1.01%	-	-
Horiz. %	130.65%	130.68%	130.89%	131.65%	98.58%	98.99%	100.00%	-
Div Payout %	24.02%	17.96%	8.28%	9.45%	17.87%	22.34%	15.27%	-
YoY %	33.74%	116.91%	-12.38%	-47.12%	-20.01%	46.30%	-	-
Horiz. %	157.30%	117.62%	54.22%	61.89%	117.03%	146.30%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	7,923,980	7,926,529	7,304,576	6,445,602	5,828,778	5,781,748	6,495,072	3.36%
YoY %	-0.03%	8.51%	13.33%	10.58%	0.81%	-10.98%	-	-
Horiz. %	122.00%	122.04%	112.46%	99.24%	89.74%	89.02%	100.00%	-
NOSH	443,665	443,665	443,665	443,665	443,665	435,951	435,951	0.29%
YoY %	0.00%	0.00%	0.00%	0.00%	1.77%	0.00%	-	-
Horiz. %	101.77%	101.77%	101.77%	101.77%	101.77%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	4.30%	4.93%	9.73%	12.58%	5.75%	4.27%	5.45%	-
YoY %	-12.78%	-49.33%	-22.66%	118.78%	34.66%	-21.65%	-	-
Horiz. %	78.90%	90.46%	178.53%	230.83%	105.50%	78.35%	100.00%	-
ROE	4.13%	5.53%	13.03%	13.02%	5.70%	4.61%	6.07%	-
YoY %	-25.32%	-57.56%	0.08%	128.42%	23.64%	-24.05%	-	-
Horiz. %	68.04%	91.10%	214.66%	214.50%	93.90%	75.95%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	4,366.66	4,740.41	5,330.54	3,673.85	3,022.93	3,050.87	3,647.99	3.03%
YoY %	-7.88%	-11.07%	45.09%	21.53%	-0.92%	-16.37%	-	-
Horiz. %	119.70%	129.95%	146.12%	100.71%	82.87%	83.63%	100.00%	-
EPS	83.29	111.37	241.48	211.66	83.93	67.14	98.21	-2.70%
YoY %	-25.21%	-53.88%	14.09%	152.19%	25.01%	-31.64%	-	-
Horiz. %	84.81%	113.40%	245.88%	215.52%	85.46%	68.36%	100.00%	-
DPS	20.00	20.00	20.00	20.00	15.00	15.00	15.00	4.90%
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	20.1445	20.1476	18.5369	16.2624	14.73	14.55	16.18	3.71%
YoY %	-0.02%	8.69%	13.99%	10.40%	1.24%	-10.07%	-	-
Horiz. %	124.50%	124.52%	114.57%	100.51%	91.04%	89.93%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 443,665
RPS	4,372.15	4,747.17	5,346.73	3,706.46	3,044.82	3,085.88	3,727.51	2.69%
YoY %	-7.90%	-11.21%	44.25%	21.73%	-1.33%	-17.21%	-	-
Horiz. %	117.29%	127.35%	143.44%	99.44%	81.69%	82.79%	100.00%	-
EPS	83.36	111.53	242.21	213.53	84.53	67.91	100.35	-3.04%
YoY %	-25.26%	-53.95%	13.43%	152.61%	24.47%	-32.33%	-	-
Horiz. %	83.07%	111.14%	241.37%	212.79%	84.24%	67.67%	100.00%	-
DPS	20.03	20.03	20.06	20.18	15.11	15.17	15.33	4.55%
YoY %	0.00%	-0.15%	-0.59%	33.55%	-0.40%	-1.04%	-	-
Horiz. %	130.66%	130.66%	130.85%	131.64%	98.56%	98.96%	100.00%	-
NAPS	20.1698	20.1763	18.5932	16.4068	14.8367	14.717	16.5327	3.36%
YoY %	-0.03%	8.51%	13.33%	10.58%	0.81%	-10.98%	-	-
Horiz. %	122.00%	122.04%	112.46%	99.24%	89.74%	89.02%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	19.82	20.76	23.08	19.40	14.50	16.70	17.90	-
P/RPS	0.45	0.44	0.43	0.53	0.48	0.55	0.49	-1.40%
YoY %	2.27%	2.33%	-18.87%	10.42%	-12.73%	12.24%	-	-
Horiz. %	91.84%	89.80%	87.76%	108.16%	97.96%	112.24%	100.00%	-
P/EPS	23.81	18.64	9.56	9.17	17.28	24.87	18.23	4.54%
YoY %	27.74%	94.98%	4.25%	-46.93%	-30.52%	36.42%	-	-
Horiz. %	130.61%	102.25%	52.44%	50.30%	94.79%	136.42%	100.00%	-
EY	4.20	5.36	10.46	10.91	5.79	4.02	5.49	-4.36%
YoY %	-21.64%	-48.76%	-4.12%	88.43%	44.03%	-26.78%	-	-
Horiz. %	76.50%	97.63%	190.53%	198.72%	105.46%	73.22%	100.00%	-
DY	1.01	0.96	0.87	1.03	1.03	0.90	0.84	3.11%
YoY %	5.21%	10.34%	-15.53%	0.00%	14.44%	7.14%	-	-
Horiz. %	120.24%	114.29%	103.57%	122.62%	122.62%	107.14%	100.00%	-
P/NAPS	0.98	1.03	1.25	1.19	0.98	1.15	1.11	-2.05%
YoY %	-4.85%	-17.60%	5.04%	21.43%	-14.78%	3.60%	-	-
Horiz. %	88.29%	92.79%	112.61%	107.21%	88.29%	103.60%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	19/08/24	24/08/23	17/08/22	18/08/21	19/08/20	20/08/19	14/08/18	-
Price	19.58	21.02	23.98	20.10	14.78	16.00	17.28	-
P/RPS	0.45	0.44	0.45	0.55	0.49	0.52	0.47	-0.72%
YoY %	2.27%	-2.22%	-18.18%	12.24%	-5.77%	10.64%	-	-
Horiz. %	95.74%	93.62%	95.74%	117.02%	104.26%	110.64%	100.00%	-
P/EPS	23.52	18.87	9.93	9.50	17.61	23.83	17.60	4.94%
YoY %	24.64%	90.03%	4.53%	-46.05%	-26.10%	35.40%	-	-
Horiz. %	133.64%	107.22%	56.42%	53.98%	100.06%	135.40%	100.00%	-
EY	4.25	5.30	10.07	10.53	5.68	4.20	5.68	-4.71%
YoY %	-19.81%	-47.37%	-4.37%	85.39%	35.24%	-26.06%	-	-
Horiz. %	74.82%	93.31%	177.29%	185.39%	100.00%	73.94%	100.00%	-
DY	1.02	0.95	0.83	1.00	1.01	0.94	0.87	2.68%
YoY %	7.37%	14.46%	-17.00%	-0.99%	7.45%	8.05%	-	-
Horiz. %	117.24%	109.20%	95.40%	114.94%	116.09%	108.05%	100.00%	-
P/NAPS	0.97	1.04	1.29	1.24	1.00	1.10	1.07	-1.62%
YoY %	-6.73%	-19.38%	4.03%	24.00%	-9.09%	2.80%	-	-
Horiz. %	90.65%	97.20%	120.56%	115.89%	93.46%	102.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos