[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2020 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 15.49%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 13,299,075 13,755,464 9,162,009 8,139,325 8,298,584 10,171,364 11,233,855 2.85%
PBT 974,968 1,881,763 1,215,320 405,456 581,577 809,205 951,504 0.40%
Tax -206,257 -487,328 -230,247 -160,920 -124,074 -201,269 -206,837 -0.04%
NP 768,711 1,394,435 985,073 244,536 457,503 607,936 744,667 0.53%
-
NP to SH 355,356 647,265 452,432 119,452 215,972 287,651 360,858 -0.25%
-
Tax Rate 21.16% 25.90% 18.95% 39.69% 21.33% 24.87% 21.74% -
Total Cost 12,530,364 12,361,029 8,176,936 7,894,789 7,841,081 9,563,428 10,489,188 3.00%
-
Net Worth 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 2.49%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 78,688 78,849 79,331 59,087 59,706 60,265 60,723 4.41%
Div Payout % 22.14% 12.18% 17.53% 49.47% 27.65% 20.95% 16.83% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 2.49%
NOSH 443,665 443,665 443,665 443,665 435,951 435,951 435,951 0.29%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.78% 10.14% 10.75% 3.00% 5.51% 5.98% 6.63% -
ROE 4.62% 9.09% 7.34% 2.18% 3.72% 4.51% 5.44% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3,380.17 3,489.03 2,309.81 2,066.26 2,084.85 2,531.63 2,774.98 3.34%
EPS 90.32 164.18 114.06 30.32 54.26 71.60 89.14 0.21%
DPS 20.00 20.00 20.00 15.00 15.00 15.00 15.00 4.90%
NAPS 19.5387 18.0708 15.54 13.94 14.60 15.87 16.38 2.98%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3,385.17 3,501.34 2,332.11 2,071.80 2,112.34 2,589.04 2,859.49 2.85%
EPS 90.45 164.76 115.16 30.41 54.97 73.22 91.85 -0.25%
DPS 20.03 20.07 20.19 15.04 15.20 15.34 15.46 4.40%
NAPS 19.5676 18.1346 15.69 13.9773 14.7925 16.2299 16.8788 2.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 21.26 26.30 17.80 12.18 16.98 18.10 19.38 -
P/RPS 0.63 0.75 0.77 0.59 0.81 0.71 0.70 -1.73%
P/EPS 23.54 16.02 15.61 40.17 31.29 25.28 21.74 1.33%
EY 4.25 6.24 6.41 2.49 3.20 3.96 4.60 -1.30%
DY 0.94 0.76 1.12 1.23 0.88 0.83 0.77 3.37%
P/NAPS 1.09 1.46 1.15 0.87 1.16 1.14 1.18 -1.31%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 -
Price 21.68 27.50 19.00 14.10 16.80 18.40 18.40 -
P/RPS 0.64 0.79 0.82 0.68 0.81 0.73 0.66 -0.51%
P/EPS 24.00 16.75 16.66 46.50 30.96 25.70 20.64 2.54%
EY 4.17 5.97 6.00 2.15 3.23 3.89 4.84 -2.45%
DY 0.92 0.73 1.05 1.06 0.89 0.82 0.82 1.93%
P/NAPS 1.11 1.52 1.22 1.01 1.15 1.16 1.12 -0.14%

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