Highlights

[BKAWAN] QoQ Quarter Result on 2021-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 18-Aug-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2021
Quarter 30-Jun-2021  [#3]
Profit Trend QoQ -     48.02%    YoY -     81.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 5,399,313 4,725,944 4,436,065 4,116,154 3,822,645 3,933,221 4,206,104 18.13%
  QoQ % 14.25% 6.53% 7.77% 7.68% -2.81% -6.49% -
  Horiz. % 128.37% 112.36% 105.47% 97.86% 90.88% 93.51% 100.00%
PBT 979,072 690,370 524,950 329,842 529,366 111,704 293,752 123.29%
  QoQ % 41.82% 31.51% 59.15% -37.69% 373.90% -61.97% -
  Horiz. % 333.30% 235.02% 178.71% 112.29% 180.21% 38.03% 100.00%
Tax -132,901 -137,737 -92,510 -103,026 -86,283 -84,555 -76,365 44.73%
  QoQ % 3.51% -48.89% 10.21% -19.40% -2.04% -10.72% -
  Horiz. % 174.03% 180.37% 121.14% 134.91% 112.99% 110.72% 100.00%
NP 846,171 552,633 432,440 226,816 443,083 27,149 217,387 147.65%
  QoQ % 53.12% 27.79% 90.66% -48.81% 1,532.04% -87.51% -
  Horiz. % 389.25% 254.22% 198.93% 104.34% 203.82% 12.49% 100.00%
NP to SH 386,465 261,081 191,351 85,170 212,653 16,020 103,432 140.98%
  QoQ % 48.02% 36.44% 124.67% -59.95% 1,227.42% -84.51% -
  Horiz. % 373.64% 252.42% 185.00% 82.34% 205.60% 15.49% 100.00%
Tax Rate 13.57 % 19.95 % 17.62 % 31.23 % 16.30 % 75.70 % 26.00 % -35.20%
  QoQ % -31.98% 13.22% -43.58% 91.60% -78.47% 191.15% -
  Horiz. % 52.19% 76.73% 67.77% 120.12% 62.69% 291.15% 100.00%
Total Cost 4,553,142 4,173,311 4,003,625 3,889,338 3,379,562 3,906,072 3,988,717 9.23%
  QoQ % 9.10% 4.24% 2.94% 15.08% -13.48% -2.07% -
  Horiz. % 114.15% 104.63% 100.37% 97.51% 84.73% 97.93% 100.00%
Net Worth 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 9.59%
  QoQ % 4.57% 3.31% 1.91% 0.45% 6.15% -2.28% -
  Horiz. % 114.71% 109.70% 106.19% 104.20% 103.73% 97.72% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 79,331 - - - 59,087 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 8.24% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 9.59%
  QoQ % 4.57% 3.31% 1.91% 0.45% 6.15% -2.28% -
  Horiz. % 114.71% 109.70% 106.19% 104.20% 103.73% 97.72% 100.00%
NOSH 396,350 396,656 397,246 396,400 395,708 393,915 392,394 0.67%
  QoQ % -0.08% -0.15% 0.21% 0.17% 0.46% 0.39% -
  Horiz. % 101.01% 101.09% 101.24% 101.02% 100.84% 100.39% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.67 % 11.69 % 9.75 % 5.51 % 11.59 % 0.69 % 5.17 % 109.58%
  QoQ % 34.05% 19.90% 76.95% -52.46% 1,579.71% -86.65% -
  Horiz. % 303.09% 226.11% 188.59% 106.58% 224.18% 13.35% 100.00%
ROE 6.00 % 4.24 % 3.21 % 1.45 % 3.65 % 0.29 % 1.84 % 120.06%
  QoQ % 41.51% 32.09% 121.38% -60.27% 1,158.62% -84.24% -
  Horiz. % 326.09% 230.43% 174.46% 78.80% 198.37% 15.76% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,362.26 1,191.45 1,116.70 1,038.38 966.03 998.49 1,071.91 17.34%
  QoQ % 14.34% 6.69% 7.54% 7.49% -3.25% -6.85% -
  Horiz. % 127.09% 111.15% 104.18% 96.87% 90.12% 93.15% 100.00%
EPS 97.51 65.82 48.20 21.49 53.74 4.07 26.36 139.38%
  QoQ % 48.15% 36.56% 124.29% -60.01% 1,220.39% -84.56% -
  Horiz. % 369.92% 249.70% 182.85% 81.53% 203.87% 15.44% 100.00%
DPS 0.00 20.00 0.00 0.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 16.2624 15.5400 15.0200 14.7700 14.7300 13.9400 14.3200 8.86%
  QoQ % 4.65% 3.46% 1.69% 0.27% 5.67% -2.65% -
  Horiz. % 113.56% 108.52% 104.89% 103.14% 102.86% 97.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,216.98 1,065.20 999.87 927.76 861.60 886.53 948.03 18.13%
  QoQ % 14.25% 6.53% 7.77% 7.68% -2.81% -6.49% -
  Horiz. % 128.37% 112.36% 105.47% 97.86% 90.88% 93.51% 100.00%
EPS 87.11 58.85 43.13 19.20 47.93 3.61 23.31 141.01%
  QoQ % 48.02% 36.45% 124.64% -59.94% 1,227.70% -84.51% -
  Horiz. % 373.70% 252.47% 185.03% 82.37% 205.62% 15.49% 100.00%
DPS 0.00 17.88 0.00 0.00 0.00 13.32 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.23% 0.00% 0.00% 0.00% 100.00% -
NAPS 14.5281 13.8934 13.4485 13.1965 13.1378 12.3768 12.6651 9.59%
  QoQ % 4.57% 3.31% 1.91% 0.45% 6.15% -2.28% -
  Horiz. % 114.71% 109.70% 106.19% 104.20% 103.73% 97.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 19.4000 17.8000 17.9000 15.0600 14.5000 12.1800 17.4400 -
P/RPS 1.42 1.49 1.60 1.45 1.50 1.22 1.63 -8.79%
  QoQ % -4.70% -6.88% 10.34% -3.33% 22.95% -25.15% -
  Horiz. % 87.12% 91.41% 98.16% 88.96% 92.02% 74.85% 100.00%
P/EPS 19.90 27.04 37.16 70.09 26.98 299.49 66.16 -55.14%
  QoQ % -26.41% -27.23% -46.98% 159.79% -90.99% 352.68% -
  Horiz. % 30.08% 40.87% 56.17% 105.94% 40.78% 452.68% 100.00%
EY 5.03 3.70 2.69 1.43 3.71 0.33 1.51 123.21%
  QoQ % 35.95% 37.55% 88.11% -61.46% 1,024.24% -78.15% -
  Horiz. % 333.11% 245.03% 178.15% 94.70% 245.70% 21.85% 100.00%
DY 0.00 1.12 0.00 0.00 0.00 1.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.06% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.19 1.15 1.19 1.02 0.98 0.87 1.22 -1.65%
  QoQ % 3.48% -3.36% 16.67% 4.08% 12.64% -28.69% -
  Horiz. % 97.54% 94.26% 97.54% 83.61% 80.33% 71.31% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 -
Price 20.1000 19.0000 17.5000 16.1200 14.7800 14.1000 16.2200 -
P/RPS 1.48 1.59 1.57 1.55 1.53 1.41 1.51 -1.33%
  QoQ % -6.92% 1.27% 1.29% 1.31% 8.51% -6.62% -
  Horiz. % 98.01% 105.30% 103.97% 102.65% 101.32% 93.38% 100.00%
P/EPS 20.61 28.87 36.33 75.03 27.50 346.70 61.53 -51.80%
  QoQ % -28.61% -20.53% -51.58% 172.84% -92.07% 463.47% -
  Horiz. % 33.50% 46.92% 59.04% 121.94% 44.69% 563.47% 100.00%
EY 4.85 3.46 2.75 1.33 3.64 0.29 1.63 107.01%
  QoQ % 40.17% 25.82% 106.77% -63.46% 1,155.17% -82.21% -
  Horiz. % 297.55% 212.27% 168.71% 81.60% 223.31% 17.79% 100.00%
DY 0.00 1.05 0.00 0.00 0.00 1.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.06% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.24 1.22 1.17 1.09 1.00 1.01 1.13 6.39%
  QoQ % 1.64% 4.27% 7.34% 9.00% -0.99% -10.62% -
  Horiz. % 109.73% 107.96% 103.54% 96.46% 88.50% 89.38% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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