[BKAWAN] YoY TTM Result on 31-Mar-2019 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- -7.18%
YoY- -23.31%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 25,311,383 17,100,808 15,886,332 17,093,577 20,485,831 19,938,397 15,945,840 8.00%
PBT 3,752,449 2,074,528 753,191 1,049,058 1,479,832 1,566,941 1,809,589 12.91%
Tax -803,503 -419,556 -238,717 -273,829 -417,840 -101,399 -276,173 19.47%
NP 2,948,946 1,654,972 514,474 775,229 1,061,992 1,465,542 1,533,416 11.50%
-
NP to SH 1,341,767 750,255 266,979 393,780 513,439 704,065 728,955 10.69%
-
Tax Rate 21.41% 20.22% 31.69% 26.10% 28.24% 6.47% 15.26% -
Total Cost 22,362,437 15,445,836 15,371,858 16,318,348 19,423,839 18,472,855 14,412,424 7.59%
-
Net Worth 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,443 3.73%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 78,849 79,331 59,087 59,706 242,111 223,002 203,536 -14.61%
Div Payout % 5.88% 10.57% 22.13% 15.16% 47.15% 31.67% 27.92% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 5,716,443 3.73%
NOSH 443,665 443,665 443,665 435,951 435,951 435,951 405,997 1.48%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 11.65% 9.68% 3.24% 4.54% 5.18% 7.35% 9.62% -
ROE 18.83% 12.17% 4.86% 6.78% 8.05% 10.62% 12.75% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 6,420.15 4,311.24 4,032.93 4,294.42 5,098.87 4,925.18 3,927.57 8.53%
EPS 340.33 189.15 67.78 98.93 127.79 173.92 179.55 11.24%
DPS 20.00 20.00 15.00 15.00 60.00 55.00 50.00 -14.15%
NAPS 18.0708 15.54 13.94 14.60 15.87 16.38 14.08 4.24%
Adjusted Per Share Value based on latest NOSH - 435,951
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 6,442.80 4,352.87 4,043.74 4,351.03 5,214.50 5,075.16 4,058.88 8.00%
EPS 341.54 190.97 67.96 100.23 130.69 179.21 185.55 10.69%
DPS 20.07 20.19 15.04 15.20 61.63 56.76 51.81 -14.61%
NAPS 18.1346 15.69 13.9773 14.7925 16.2299 16.8788 14.5507 3.73%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 26.30 17.80 12.18 16.98 18.10 19.38 18.30 -
P/RPS 0.41 0.41 0.30 0.40 0.35 0.39 0.47 -2.24%
P/EPS 7.73 9.41 17.97 17.16 14.16 11.14 10.19 -4.49%
EY 12.94 10.63 5.56 5.83 7.06 8.97 9.81 4.72%
DY 0.76 1.12 1.23 0.88 3.31 2.84 2.73 -19.18%
P/NAPS 1.46 1.15 0.87 1.16 1.14 1.18 1.30 1.95%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 -
Price 27.50 19.00 14.10 16.80 18.40 18.40 17.62 -
P/RPS 0.43 0.44 0.35 0.39 0.36 0.37 0.45 -0.75%
P/EPS 8.08 10.05 20.80 16.98 14.40 10.58 9.81 -3.18%
EY 12.38 9.96 4.81 5.89 6.95 9.45 10.19 3.29%
DY 0.73 1.05 1.06 0.89 3.26 2.99 2.84 -20.25%
P/NAPS 1.52 1.22 1.01 1.15 1.16 1.12 1.25 3.31%

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