[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

23-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Sep-2021

Quarter

30-Sep-2021 [#4]

Profit Trend

QoQ- 36.72%

YoY- 174.86%

Quarter Report

BKB FY2021 Q4 QR report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	24,653,397	28,223,929	20,717,928	16,078,124	16,045,591	18,966,357	21,548,322	2.26%
YoY %	-12.65%	36.23%	28.86%	0.20%	-15.40%	-11.98%	-	-
Horiz. %	114.41%	130.98%	96.15%	74.61%	74.46%	88.02%	100.00%	-
PBT	1,278,700	3,445,078	3,086,006	1,264,664	929,312	1,276,705	1,622,131	-3.88%
YoY %	-62.88%	11.64%	144.02%	36.09%	-27.21%	-21.29%	-	-
Horiz. %	78.83%	212.38%	190.24%	77.96%	57.29%	78.71%	100.00%	-
Tax	-192,907	-860,852	-546,422	-350,229	-201,871	-351,024	-423,408	-12.27%
YoY %	77.59%	-57.54%	-56.02%	-73.49%	42.49%	17.10%	-	-
Horiz. %	45.56%	203.32%	129.05%	82.72%	47.68%	82.90%	100.00%	-
NP	1,085,793	2,584,226	2,539,584	914,435	727,441	925,681	1,198,723	-1.63%
YoY %	-57.98%	1.76%	177.72%	25.71%	-21.42%	-22.78%	-	-
Horiz. %	90.58%	215.58%	211.86%	76.28%	60.68%	77.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	490,917	1,174,346	1,146,934	417,275	363,499	465,476	586,646	-2.92%
YoY %	-58.20%	2.39%	174.86%	14.79%	-21.91%	-20.65%	-	-
Horiz. %	83.68%	200.18%	195.51%	71.13%	61.96%	79.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.09%	24.99%	17.71%	27.69%	21.72%	27.49%	26.10%	-
YoY %	-39.62%	41.11%	-36.04%	27.49%	-20.99%	5.33%	-	-
Horiz. %	57.82%	95.75%	67.85%	106.09%	83.22%	105.33%	100.00%	-
Total Cost	23,567,604	25,639,703	18,178,344	15,163,689	15,318,150	18,040,676	20,349,599	2.47%
YoY %	-8.08%	41.05%	19.88%	-1.01%	-15.09%	-11.35%	-	-
Horiz. %	115.81%	126.00%	89.33%	74.52%	75.27%	88.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,854,549	7,674,367	6,352,653	5,854,828	5,722,534	6,596,254	6,720,215	2.63%
YoY %	2.35%	20.81%	8.50%	2.31%	-13.25%	-1.84%	-	-
Horiz. %	116.88%	114.20%	94.53%	87.12%	85.15%	98.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	78,682	78,786	79,205	59,460	59,485	60,184	242,461	-17.09%
YoY %	-0.13%	-0.53%	33.21%	-0.04%	-1.16%	-75.18%	-	-
Horiz. %	32.45%	32.49%	32.67%	24.52%	24.53%	24.82%	100.00%	-
Div Payout %	16.03%	6.71%	6.91%	14.25%	16.36%	12.93%	41.33%	-
YoY %	138.90%	-2.89%	-51.51%	-12.90%	26.53%	-68.72%	-	-
Horiz. %	38.79%	16.24%	16.72%	34.48%	39.58%	31.28%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	7,854,549	7,674,367	6,352,653	5,854,828	5,722,534	6,596,254	6,720,215	2.63%
YoY %	2.35%	20.81%	8.50%	2.31%	-13.25%	-1.84%	-	-
Horiz. %	116.88%	114.20%	94.53%	87.12%	85.15%	98.16%	100.00%	-
NOSH	443,665	443,665	443,665	443,665	435,951	435,951	435,951	0.29%
YoY %	0.00%	0.00%	0.00%	1.77%	0.00%	0.00%	-	-
Horiz. %	101.77%	101.77%	101.77%	101.77%	100.00%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	4.40%	9.16%	12.26%	5.69%	4.53%	4.88%	5.56%	-
YoY %	-51.97%	-25.29%	115.47%	25.61%	-7.17%	-12.23%	-	-
Horiz. %	79.14%	164.75%	220.50%	102.34%	81.47%	87.77%	100.00%	-
ROE	6.25%	15.30%	18.05%	7.13%	6.35%	7.06%	8.73%	-
YoY %	-59.15%	-15.24%	153.16%	12.28%	-10.06%	-19.13%	-	-
Horiz. %	71.59%	175.26%	206.76%	81.67%	72.74%	80.87%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	6,266.56	7,164.69	5,231.46	4,056.04	4,046.07	4,727.03	5,332.40	2.72%
YoY %	-12.54%	36.95%	28.98%	0.25%	-14.41%	-11.35%	-	-
Horiz. %	117.52%	134.36%	98.11%	76.06%	75.88%	88.65%	100.00%	-
EPS	124.78	298.11	289.61	105.27	91.66	116.01	145.17	-2.48%
YoY %	-58.14%	2.93%	175.11%	14.85%	-20.99%	-20.09%	-	-
Horiz. %	85.95%	205.35%	199.50%	72.51%	63.14%	79.91%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	15.00	60.00	-16.72%
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	-75.00%	-	-
Horiz. %	33.33%	33.33%	33.33%	25.00%	25.00%	25.00%	100.00%	-
NAPS	19.9652	19.4815	16.041	14.77	14.43	16.44	16.63	3.09%
YoY %	2.48%	21.45%	8.61%	2.36%	-12.23%	-1.14%	-	-
Horiz. %	120.06%	117.15%	96.46%	88.82%	86.77%	98.86%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 443,665
RPS	5,556.75	6,361.53	4,669.71	3,623.93	3,616.59	4,274.92	4,856.88	2.26%
YoY %	-12.65%	36.23%	28.86%	0.20%	-15.40%	-11.98%	-	-
Horiz. %	114.41%	130.98%	96.15%	74.61%	74.46%	88.02%	100.00%	-
EPS	110.65	264.69	258.51	94.05	81.93	104.92	132.23	-2.92%
YoY %	-58.20%	2.39%	174.86%	14.79%	-21.91%	-20.65%	-	-
Horiz. %	83.68%	200.17%	195.50%	71.13%	61.96%	79.35%	100.00%	-
DPS	17.73	17.76	17.85	13.40	13.41	13.57	54.65	-17.09%
YoY %	-0.17%	-0.50%	33.21%	-0.07%	-1.18%	-75.17%	-	-
Horiz. %	32.44%	32.50%	32.66%	24.52%	24.54%	24.83%	100.00%	-
NAPS	17.7037	17.2976	14.3186	13.1965	12.8983	14.8676	15.147	2.63%
YoY %	2.35%	20.81%	8.50%	2.31%	-13.25%	-1.84%	-	-
Horiz. %	116.88%	114.20%	94.53%	87.12%	85.15%	98.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	20.18	20.00	20.80	15.06	15.68	17.00	19.12	-
P/RPS	0.32	0.28	0.40	0.37	0.39	0.36	0.36	-1.94%
YoY %	14.29%	-30.00%	8.11%	-5.13%	8.33%	0.00%	-	-
Horiz. %	88.89%	77.78%	111.11%	102.78%	108.33%	100.00%	100.00%	-
P/EPS	16.17	6.71	7.18	14.31	17.11	14.65	13.17	3.47%
YoY %	140.98%	-6.55%	-49.83%	-16.36%	16.79%	11.24%	-	-
Horiz. %	122.78%	50.95%	54.52%	108.66%	129.92%	111.24%	100.00%	-
EY	6.18	14.91	13.92	6.99	5.85	6.82	7.59	-3.36%
YoY %	-58.55%	7.11%	99.14%	19.49%	-14.22%	-10.14%	-	-
Horiz. %	81.42%	196.44%	183.40%	92.09%	77.08%	89.86%	100.00%	-
DY	0.99	1.00	0.96	1.00	0.96	0.88	3.14	-17.49%
YoY %	-1.00%	4.17%	-4.00%	4.17%	9.09%	-71.97%	-	-
Horiz. %	31.53%	31.85%	30.57%	31.85%	30.57%	28.03%	100.00%	-
P/NAPS	1.01	1.03	1.30	1.02	1.09	1.03	1.15	-2.13%
YoY %	-1.94%	-20.77%	27.45%	-6.42%	5.83%	-10.43%	-	-
Horiz. %	87.83%	89.57%	113.04%	88.70%	94.78%	89.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	23/11/22	23/11/21	18/11/20	19/11/19	14/11/18	22/11/17	-
Price	20.50	21.44	21.90	16.12	15.40	16.86	19.80	-
P/RPS	0.33	0.30	0.42	0.40	0.38	0.36	0.37	-1.88%
YoY %	10.00%	-28.57%	5.00%	5.26%	5.56%	-2.70%	-	-
Horiz. %	89.19%	81.08%	113.51%	108.11%	102.70%	97.30%	100.00%	-
P/EPS	16.43	7.19	7.56	15.31	16.80	14.53	13.64	3.14%
YoY %	128.51%	-4.89%	-50.62%	-8.87%	15.62%	6.52%	-	-
Horiz. %	120.45%	52.71%	55.43%	112.24%	123.17%	106.52%	100.00%	-
EY	6.09	13.90	13.22	6.53	5.95	6.88	7.33	-3.04%
YoY %	-56.19%	5.14%	102.45%	9.75%	-13.52%	-6.14%	-	-
Horiz. %	83.08%	189.63%	180.35%	89.09%	81.17%	93.86%	100.00%	-
DY	0.98	0.93	0.91	0.93	0.97	0.89	3.03	-17.14%
YoY %	5.38%	2.20%	-2.15%	-4.12%	8.99%	-70.63%	-	-
Horiz. %	32.34%	30.69%	30.03%	30.69%	32.01%	29.37%	100.00%	-
P/NAPS	1.03	1.10	1.37	1.09	1.07	1.03	1.19	-2.37%
YoY %	-6.36%	-19.71%	25.69%	1.87%	3.88%	-13.45%	-	-
Horiz. %	86.55%	92.44%	115.13%	91.60%	89.92%	86.55%	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