Highlights

[BKAWAN] QoQ Quarter Result on 2020-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     1,227.42%    YoY -     318.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 4,725,944 4,436,065 4,116,154 3,822,645 3,933,221 4,206,104 3,922,332 13.22%
  QoQ % 6.53% 7.77% 7.68% -2.81% -6.49% 7.23% -
  Horiz. % 120.49% 113.10% 104.94% 97.46% 100.28% 107.23% 100.00%
PBT 690,370 524,950 329,842 529,366 111,704 293,752 266,056 88.72%
  QoQ % 31.51% 59.15% -37.69% 373.90% -61.97% 10.41% -
  Horiz. % 259.48% 197.31% 123.97% 198.97% 41.99% 110.41% 100.00%
Tax -137,737 -92,510 -103,026 -86,283 -84,555 -76,365 -56,219 81.64%
  QoQ % -48.89% 10.21% -19.40% -2.04% -10.72% -35.83% -
  Horiz. % 245.00% 164.55% 183.26% 153.48% 150.40% 135.83% 100.00%
NP 552,633 432,440 226,816 443,083 27,149 217,387 209,837 90.60%
  QoQ % 27.79% 90.66% -48.81% 1,532.04% -87.51% 3.60% -
  Horiz. % 263.36% 206.08% 108.09% 211.16% 12.94% 103.60% 100.00%
NP to SH 261,081 191,351 85,170 212,653 16,020 103,432 96,701 93.78%
  QoQ % 36.44% 124.67% -59.95% 1,227.42% -84.51% 6.96% -
  Horiz. % 269.99% 197.88% 88.08% 219.91% 16.57% 106.96% 100.00%
Tax Rate 19.95 % 17.62 % 31.23 % 16.30 % 75.70 % 26.00 % 21.13 % -3.76%
  QoQ % 13.22% -43.58% 91.60% -78.47% 191.15% 23.05% -
  Horiz. % 94.42% 83.39% 147.80% 77.14% 358.26% 123.05% 100.00%
Total Cost 4,173,311 4,003,625 3,889,338 3,379,562 3,906,072 3,988,717 3,712,495 8.10%
  QoQ % 4.24% 2.94% 15.08% -13.48% -2.07% 7.44% -
  Horiz. % 112.41% 107.84% 104.76% 91.03% 105.21% 107.44% 100.00%
Net Worth 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5.07%
  QoQ % 3.31% 1.91% 0.45% 6.15% -2.28% -1.81% -
  Horiz. % 107.72% 104.27% 102.31% 101.86% 95.96% 98.19% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 79,331 - - - 59,087 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.26% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 30.39 % - % - % - % 368.83 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.24% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 5,722,534 5.07%
  QoQ % 3.31% 1.91% 0.45% 6.15% -2.28% -1.81% -
  Horiz. % 107.72% 104.27% 102.31% 101.86% 95.96% 98.19% 100.00%
NOSH 396,656 397,246 396,400 395,708 393,915 392,394 396,572 0.01%
  QoQ % -0.15% 0.21% 0.17% 0.46% 0.39% -1.05% -
  Horiz. % 100.02% 100.17% 99.96% 99.78% 99.33% 98.95% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.69 % 9.75 % 5.51 % 11.59 % 0.69 % 5.17 % 5.35 % 68.31%
  QoQ % 19.90% 76.95% -52.46% 1,579.71% -86.65% -3.36% -
  Horiz. % 218.50% 182.24% 102.99% 216.64% 12.90% 96.64% 100.00%
ROE 4.24 % 3.21 % 1.45 % 3.65 % 0.29 % 1.84 % 1.69 % 84.53%
  QoQ % 32.09% 121.38% -60.27% 1,158.62% -84.24% 8.88% -
  Horiz. % 250.89% 189.94% 85.80% 215.98% 17.16% 108.88% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,191.45 1,116.70 1,038.38 966.03 998.49 1,071.91 989.06 13.20%
  QoQ % 6.69% 7.54% 7.49% -3.25% -6.85% 8.38% -
  Horiz. % 120.46% 112.91% 104.99% 97.67% 100.95% 108.38% 100.00%
EPS 65.82 48.20 21.49 53.74 4.07 26.36 24.38 93.77%
  QoQ % 36.56% 124.29% -60.01% 1,220.39% -84.56% 8.12% -
  Horiz. % 269.98% 197.70% 88.15% 220.43% 16.69% 108.12% 100.00%
DPS 20.00 0.00 0.00 0.00 15.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 15.5400 15.0200 14.7700 14.7300 13.9400 14.3200 14.4300 5.06%
  QoQ % 3.46% 1.69% 0.27% 5.67% -2.65% -0.76% -
  Horiz. % 107.69% 104.09% 102.36% 102.08% 96.60% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,065.20 999.87 927.76 861.60 886.53 948.03 884.07 13.22%
  QoQ % 6.53% 7.77% 7.68% -2.81% -6.49% 7.23% -
  Horiz. % 120.49% 113.10% 104.94% 97.46% 100.28% 107.23% 100.00%
EPS 58.85 43.13 19.20 47.93 3.61 23.31 21.80 93.76%
  QoQ % 36.45% 124.64% -59.94% 1,227.70% -84.51% 6.93% -
  Horiz. % 269.95% 197.84% 88.07% 219.86% 16.56% 106.93% 100.00%
DPS 17.88 0.00 0.00 0.00 13.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.23% 0.00% 0.00% 0.00% 100.00% - -
NAPS 13.8934 13.4485 13.1965 13.1378 12.3768 12.6651 12.8983 5.07%
  QoQ % 3.31% 1.91% 0.45% 6.15% -2.28% -1.81% -
  Horiz. % 107.71% 104.27% 102.31% 101.86% 95.96% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 17.8000 17.9000 15.0600 14.5000 12.1800 17.4400 15.6800 -
P/RPS 1.49 1.60 1.45 1.50 1.22 1.63 1.59 -4.23%
  QoQ % -6.88% 10.34% -3.33% 22.95% -25.15% 2.52% -
  Horiz. % 93.71% 100.63% 91.19% 94.34% 76.73% 102.52% 100.00%
P/EPS 27.04 37.16 70.09 26.98 299.49 66.16 64.30 -43.84%
  QoQ % -27.23% -46.98% 159.79% -90.99% 352.68% 2.89% -
  Horiz. % 42.05% 57.79% 109.00% 41.96% 465.77% 102.89% 100.00%
EY 3.70 2.69 1.43 3.71 0.33 1.51 1.56 77.76%
  QoQ % 37.55% 88.11% -61.46% 1,024.24% -78.15% -3.21% -
  Horiz. % 237.18% 172.44% 91.67% 237.82% 21.15% 96.79% 100.00%
DY 1.12 0.00 0.00 0.00 1.23 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.06% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.15 1.19 1.02 0.98 0.87 1.22 1.09 3.63%
  QoQ % -3.36% 16.67% 4.08% 12.64% -28.69% 11.93% -
  Horiz. % 105.50% 109.17% 93.58% 89.91% 79.82% 111.93% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 19/11/19 -
Price 19.0000 17.5000 16.1200 14.7800 14.1000 16.2200 15.4000 -
P/RPS 1.59 1.57 1.55 1.53 1.41 1.51 1.56 1.28%
  QoQ % 1.27% 1.29% 1.31% 8.51% -6.62% -3.21% -
  Horiz. % 101.92% 100.64% 99.36% 98.08% 90.38% 96.79% 100.00%
P/EPS 28.87 36.33 75.03 27.50 346.70 61.53 63.16 -40.63%
  QoQ % -20.53% -51.58% 172.84% -92.07% 463.47% -2.58% -
  Horiz. % 45.71% 57.52% 118.79% 43.54% 548.92% 97.42% 100.00%
EY 3.46 2.75 1.33 3.64 0.29 1.63 1.58 68.55%
  QoQ % 25.82% 106.77% -63.46% 1,155.17% -82.21% 3.16% -
  Horiz. % 218.99% 174.05% 84.18% 230.38% 18.35% 103.16% 100.00%
DY 1.05 0.00 0.00 0.00 1.06 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.06% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.22 1.17 1.09 1.00 1.01 1.13 1.07 9.13%
  QoQ % 4.27% 7.34% 9.00% -0.99% -10.62% 5.61% -
  Horiz. % 114.02% 109.35% 101.87% 93.46% 94.39% 105.61% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS