[BKAWAN] YoY TTM Result on 31-Dec-2019 [#1]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -9.14%
YoY- -22.16%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 28,111,356 23,382,749 16,308,085 16,032,696 17,843,710 21,260,048 18,148,912 7.56%
PBT 3,057,119 3,582,036 1,495,862 860,215 1,152,775 1,595,088 1,397,728 13.92%
Tax -690,093 -750,295 -366,374 -206,332 -313,323 -428,728 -61,608 49.55%
NP 2,367,026 2,831,741 1,129,488 653,883 839,452 1,166,360 1,336,120 9.99%
-
NP to SH 1,078,921 1,286,312 505,194 330,247 424,244 567,002 635,185 9.22%
-
Tax Rate 22.57% 20.95% 24.49% 23.99% 27.18% 26.88% 4.41% -
Total Cost 25,744,330 20,551,008 15,178,597 15,378,813 17,004,258 20,093,688 16,812,792 7.35%
-
Net Worth 7,421,011 6,671,755 5,966,635 5,619,081 6,310,947 6,635,955 6,452,988 2.35%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 78,849 79,331 59,087 59,706 60,265 242,569 223,177 -15.91%
Div Payout % 7.31% 6.17% 11.70% 18.08% 14.21% 42.78% 35.14% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 7,421,011 6,671,755 5,966,635 5,619,081 6,310,947 6,635,955 6,452,988 2.35%
NOSH 443,665 443,665 443,665 435,951 435,951 435,951 435,951 0.29%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.42% 12.11% 6.93% 4.08% 4.70% 5.49% 7.36% -
ROE 14.54% 19.28% 8.47% 5.88% 6.72% 8.54% 9.84% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7,143.82 5,928.09 4,105.29 4,085.87 4,464.50 5,283.01 4,480.28 8.08%
EPS 274.18 326.11 127.17 84.16 106.15 140.90 156.80 9.75%
DPS 20.00 20.00 15.00 15.00 15.00 60.00 55.00 -15.50%
NAPS 18.8587 16.9145 15.02 14.32 15.79 16.49 15.93 2.85%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6,336.15 5,270.35 3,675.76 3,613.69 4,021.88 4,791.91 4,090.67 7.56%
EPS 243.18 289.93 113.87 74.44 95.62 127.80 143.17 9.22%
DPS 17.77 17.88 13.32 13.46 13.58 54.67 50.30 -15.91%
NAPS 16.7266 15.0378 13.4485 12.6651 14.2245 14.9571 14.5447 2.35%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 22.30 22.70 17.90 17.44 16.68 19.60 18.40 -
P/RPS 0.31 0.38 0.44 0.43 0.37 0.37 0.41 -4.55%
P/EPS 8.13 6.96 14.08 20.72 15.71 13.91 11.73 -5.92%
EY 12.30 14.37 7.10 4.83 6.36 7.19 8.52 6.30%
DY 0.90 0.88 0.84 0.86 0.90 3.06 2.99 -18.12%
P/NAPS 1.18 1.34 1.19 1.22 1.06 1.19 1.16 0.28%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 16/02/22 25/02/21 17/02/20 18/02/19 12/02/18 14/02/17 -
Price 21.66 25.74 17.50 16.22 17.22 19.48 19.80 -
P/RPS 0.30 0.43 0.43 0.40 0.39 0.37 0.44 -6.18%
P/EPS 7.90 7.89 13.76 19.27 16.22 13.83 12.63 -7.51%
EY 12.66 12.67 7.27 5.19 6.16 7.23 7.92 8.12%
DY 0.92 0.78 0.86 0.92 0.87 3.08 2.78 -16.82%
P/NAPS 1.15 1.52 1.17 1.13 1.09 1.18 1.24 -1.24%

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