Highlights

[BKAWAN] QoQ Cumulative Quarter Result on 2020-03-31 [#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


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 4,436,065 16,078,124 11,961,970 8,139,325 4,206,104 16,045,591 12,123,259 -48.69%
  QoQ % -72.41% 34.41% 46.97% 93.51% -73.79% 32.35% -
  Horiz. % 36.59% 132.62% 98.67% 67.14% 34.69% 132.35% 100.00%
PBT 524,950 1,264,664 934,822 405,456 296,752 929,312 663,256 -14.38%
  QoQ % -58.49% 35.28% 130.56% 36.63% -68.07% 40.11% -
  Horiz. % 79.15% 190.68% 140.94% 61.13% 44.74% 140.11% 100.00%
Tax -92,510 -350,229 -247,203 -160,920 -79,365 -201,871 -145,652 -26.01%
  QoQ % 73.59% -41.68% -53.62% -102.76% 60.69% -38.60% -
  Horiz. % 63.51% 240.46% 169.72% 110.48% 54.49% 138.60% 100.00%
NP 432,440 914,435 687,619 244,536 217,387 727,441 517,604 -11.25%
  QoQ % -52.71% 32.99% 181.19% 12.49% -70.12% 40.54% -
  Horiz. % 83.55% 176.67% 132.85% 47.24% 42.00% 140.54% 100.00%
NP to SH 191,351 417,275 332,105 119,452 103,432 363,499 266,798 -19.79%
  QoQ % -54.14% 25.65% 178.02% 15.49% -71.55% 36.25% -
  Horiz. % 71.72% 156.40% 124.48% 44.77% 38.77% 136.25% 100.00%
Tax Rate 17.62 % 27.69 % 26.44 % 39.69 % 26.74 % 21.72 % 21.96 % -13.60%
  QoQ % -36.37% 4.73% -33.38% 48.43% 23.11% -1.09% -
  Horiz. % 80.24% 126.09% 120.40% 180.74% 121.77% 98.91% 100.00%
Total Cost 4,003,625 15,163,689 11,274,351 7,894,789 3,988,717 15,318,150 11,605,655 -50.65%
  QoQ % -73.60% 34.50% 42.81% 97.93% -73.96% 31.99% -
  Horiz. % 34.50% 130.66% 97.15% 68.03% 34.37% 131.99% 100.00%
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
  QoQ % 1.91% 0.45% 6.15% -2.28% -1.81% -1.02% -
  Horiz. % 103.20% 101.26% 100.81% 94.97% 97.19% 98.98% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 59,460 59,356 59,087 - 59,485 59,605 -
  QoQ % 0.00% 0.17% 0.46% 0.00% 0.00% -0.20% -
  Horiz. % 0.00% 99.76% 99.58% 99.13% 0.00% 99.80% 100.00%
Div Payout % - % 14.25 % 17.87 % 49.47 % - % 16.36 % 22.34 % -
  QoQ % 0.00% -20.26% -63.88% 0.00% 0.00% -26.77% -
  Horiz. % 0.00% 63.79% 79.99% 221.44% 0.00% 73.23% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5,781,748 2.11%
  QoQ % 1.91% 0.45% 6.15% -2.28% -1.81% -1.02% -
  Horiz. % 103.20% 101.26% 100.81% 94.97% 97.19% 98.98% 100.00%
NOSH 397,246 396,400 395,708 393,915 392,394 396,572 397,371 -0.02%
  QoQ % 0.21% 0.17% 0.46% 0.39% -1.05% -0.20% -
  Horiz. % 99.97% 99.76% 99.58% 99.13% 98.75% 99.80% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.75 % 5.69 % 5.75 % 3.00 % 5.17 % 4.53 % 4.27 % 72.97%
  QoQ % 71.35% -1.04% 91.67% -41.97% 14.13% 6.09% -
  Horiz. % 228.34% 133.26% 134.66% 70.26% 121.08% 106.09% 100.00%
ROE 3.21 % 7.13 % 5.70 % 2.18 % 1.84 % 6.35 % 4.61 % -21.35%
  QoQ % -54.98% 25.09% 161.47% 18.48% -71.02% 37.74% -
  Horiz. % 69.63% 154.66% 123.64% 47.29% 39.91% 137.74% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,116.70 4,056.04 3,022.93 2,066.26 1,071.91 4,046.07 3,050.87 -48.67%
  QoQ % -72.47% 34.18% 46.30% 92.76% -73.51% 32.62% -
  Horiz. % 36.60% 132.95% 99.08% 67.73% 35.13% 132.62% 100.00%
EPS 48.20 105.27 83.93 30.32 26.36 91.66 67.14 -19.74%
  QoQ % -54.21% 25.43% 176.81% 15.02% -71.24% 36.52% -
  Horiz. % 71.79% 156.79% 125.01% 45.16% 39.26% 136.52% 100.00%
DPS 0.00 15.00 15.00 15.00 0.00 15.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 15.0200 14.7700 14.7300 13.9400 14.3200 14.4300 14.5500 2.13%
  QoQ % 1.69% 0.27% 5.67% -2.65% -0.76% -0.82% -
  Horiz. % 103.23% 101.51% 101.24% 95.81% 98.42% 99.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 999.87 3,623.93 2,696.17 1,834.56 948.03 3,616.59 2,732.52 -48.69%
  QoQ % -72.41% 34.41% 46.97% 93.51% -73.79% 32.35% -
  Horiz. % 36.59% 132.62% 98.67% 67.14% 34.69% 132.35% 100.00%
EPS 43.13 94.05 74.85 26.92 23.31 81.93 60.13 -19.79%
  QoQ % -54.14% 25.65% 178.05% 15.49% -71.55% 36.25% -
  Horiz. % 71.73% 156.41% 124.48% 44.77% 38.77% 136.25% 100.00%
DPS 0.00 13.40 13.38 13.32 0.00 13.41 13.43 -
  QoQ % 0.00% 0.15% 0.45% 0.00% 0.00% -0.15% -
  Horiz. % 0.00% 99.78% 99.63% 99.18% 0.00% 99.85% 100.00%
NAPS 13.4485 13.1965 13.1378 12.3768 12.6651 12.8983 13.0318 2.11%
  QoQ % 1.91% 0.45% 6.15% -2.28% -1.81% -1.02% -
  Horiz. % 103.20% 101.26% 100.81% 94.97% 97.19% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 17.9000 15.0600 14.5000 12.1800 17.4400 15.6800 16.7000 -
P/RPS 1.60 0.37 0.48 0.59 1.63 0.39 0.55 103.13%
  QoQ % 332.43% -22.92% -18.64% -63.80% 317.95% -29.09% -
  Horiz. % 290.91% 67.27% 87.27% 107.27% 296.36% 70.91% 100.00%
P/EPS 37.16 14.31 17.28 40.17 66.16 17.11 24.87 30.54%
  QoQ % 159.68% -17.19% -56.98% -39.28% 286.67% -31.20% -
  Horiz. % 149.42% 57.54% 69.48% 161.52% 266.02% 68.80% 100.00%
EY 2.69 6.99 5.79 2.49 1.51 5.85 4.02 -23.40%
  QoQ % -61.52% 20.73% 132.53% 64.90% -74.19% 45.52% -
  Horiz. % 66.92% 173.88% 144.03% 61.94% 37.56% 145.52% 100.00%
DY 0.00 1.00 1.03 1.23 0.00 0.96 0.90 -
  QoQ % 0.00% -2.91% -16.26% 0.00% 0.00% 6.67% -
  Horiz. % 0.00% 111.11% 114.44% 136.67% 0.00% 106.67% 100.00%
P/NAPS 1.19 1.02 0.98 0.87 1.22 1.09 1.15 2.30%
  QoQ % 16.67% 4.08% 12.64% -28.69% 11.93% -5.22% -
  Horiz. % 103.48% 88.70% 85.22% 75.65% 106.09% 94.78% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 19/11/19 20/08/19 -
Price 17.5000 16.1200 14.7800 14.1000 16.2200 15.4000 16.0000 -
P/RPS 1.57 0.40 0.49 0.68 1.51 0.38 0.52 108.20%
  QoQ % 292.50% -18.37% -27.94% -54.97% 297.37% -26.92% -
  Horiz. % 301.92% 76.92% 94.23% 130.77% 290.38% 73.08% 100.00%
P/EPS 36.33 15.31 17.61 46.50 61.53 16.80 23.83 32.29%
  QoQ % 137.30% -13.06% -62.13% -24.43% 266.25% -29.50% -
  Horiz. % 152.45% 64.25% 73.90% 195.13% 258.20% 70.50% 100.00%
EY 2.75 6.53 5.68 2.15 1.63 5.95 4.20 -24.50%
  QoQ % -57.89% 14.96% 164.19% 31.90% -72.61% 41.67% -
  Horiz. % 65.48% 155.48% 135.24% 51.19% 38.81% 141.67% 100.00%
DY 0.00 0.93 1.01 1.06 0.00 0.97 0.94 -
  QoQ % 0.00% -7.92% -4.72% 0.00% 0.00% 3.19% -
  Horiz. % 0.00% 98.94% 107.45% 112.77% 0.00% 103.19% 100.00%
P/NAPS 1.17 1.09 1.00 1.01 1.13 1.07 1.10 4.18%
  QoQ % 7.34% 9.00% -0.99% -10.62% 5.61% -2.73% -
  Horiz. % 106.36% 99.09% 90.91% 91.82% 102.73% 97.27% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

277  270  580  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.55+0.11 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS